[SEACERA] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
14-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 59.09%
YoY- 43.6%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 100,780 97,448 78,180 74,180 86,080 78,212 83,976 3.08%
PBT 7,676 8,560 1,832 7,916 5,772 -5,692 272 74.39%
Tax -276 -1,400 -1,800 -1,500 -1,304 -500 -32 43.15%
NP 7,400 7,160 32 6,416 4,468 -6,192 240 76.98%
-
NP to SH 7,400 7,048 32 6,416 4,468 -6,192 340 67.01%
-
Tax Rate 3.60% 16.36% 98.25% 18.95% 22.59% - 11.76% -
Total Cost 93,380 90,288 78,148 67,764 81,612 84,404 83,736 1.83%
-
Net Worth 85,474 85,465 56,799 69,808 65,202 69,393 80,218 1.06%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 85,474 85,465 56,799 69,808 65,202 69,393 80,218 1.06%
NOSH 58,544 58,538 40,000 53,289 53,444 53,379 53,125 1.63%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 7.34% 7.35% 0.04% 8.65% 5.19% -7.92% 0.29% -
ROE 8.66% 8.25% 0.06% 9.19% 6.85% -8.92% 0.42% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 172.14 166.47 195.45 139.20 161.06 146.52 158.07 1.43%
EPS 12.64 12.04 0.08 12.04 8.36 -11.60 0.64 64.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.46 1.42 1.31 1.22 1.30 1.51 -0.55%
Adjusted Per Share Value based on latest NOSH - 53,289
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 16.85 16.30 13.07 12.40 14.39 13.08 14.04 3.08%
EPS 1.24 1.18 0.01 1.07 0.75 -1.04 0.06 65.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1429 0.1429 0.095 0.1167 0.109 0.116 0.1341 1.06%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.54 0.62 0.48 0.56 0.33 0.62 0.48 -
P/RPS 0.31 0.37 0.25 0.40 0.20 0.42 0.30 0.54%
P/EPS 4.27 5.15 600.00 4.65 3.95 -5.34 75.00 -37.94%
EY 23.41 19.42 0.17 21.50 25.33 -18.71 1.33 61.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.42 0.34 0.43 0.27 0.48 0.32 2.44%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/05/12 23/05/11 21/04/10 14/05/09 16/05/08 30/05/07 26/05/06 -
Price 0.57 0.71 0.41 0.32 0.31 0.62 0.50 -
P/RPS 0.33 0.43 0.21 0.23 0.19 0.42 0.32 0.51%
P/EPS 4.51 5.90 512.50 2.66 3.71 -5.34 78.13 -37.80%
EY 22.18 16.96 0.20 37.63 26.97 -18.71 1.28 60.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.49 0.29 0.24 0.25 0.48 0.33 2.82%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment