[SEACERA] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 1578.27%
YoY- 1250.5%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 37,384 29,523 25,695 45,860 52,520 47,616 40,363 -1.26%
PBT 1,935 12,914 -697 31,423 2,977 2,750 3,874 -10.92%
Tax -714 -310 964 -375 -650 -1,015 -705 0.21%
NP 1,221 12,604 267 31,048 2,327 1,735 3,169 -14.69%
-
NP to SH 290,208 12,604 267 31,048 2,299 1,735 3,169 112.23%
-
Tax Rate 36.90% 2.40% - 1.19% 21.83% 36.91% 18.20% -
Total Cost 36,163 16,919 25,428 14,812 50,193 45,881 37,194 -0.46%
-
Net Worth 492,524 190,408 151,655 144,386 86,212 82,646 71,489 37.92%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 492,524 190,408 151,655 144,386 86,212 82,646 71,489 37.92%
NOSH 181,743 168,502 106,800 99,576 58,647 58,614 53,350 22.65%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 3.27% 42.69% 1.04% 67.70% 4.43% 3.64% 7.85% -
ROE 58.92% 6.62% 0.18% 21.50% 2.67% 2.10% 4.43% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 20.57 17.52 24.06 46.05 89.55 81.24 75.66 -19.50%
EPS 159.68 7.48 0.25 31.18 3.92 2.96 5.94 73.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.71 1.13 1.42 1.45 1.47 1.41 1.34 12.44%
Adjusted Per Share Value based on latest NOSH - 99,577
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 6.25 4.94 4.30 7.67 8.78 7.96 6.75 -1.27%
EPS 48.53 2.11 0.04 5.19 0.38 0.29 0.53 112.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8236 0.3184 0.2536 0.2414 0.1442 0.1382 0.1195 37.93%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.695 0.93 0.62 0.61 0.70 0.36 0.37 -
P/RPS 3.38 5.31 2.58 1.32 0.78 0.44 0.49 37.95%
P/EPS 0.44 12.43 248.00 1.96 17.86 12.16 6.23 -35.69%
EY 229.76 8.04 0.40 51.11 5.60 8.22 16.05 55.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.82 0.44 0.42 0.48 0.26 0.28 -1.22%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 29/08/14 29/08/13 29/08/12 16/08/11 10/08/10 13/08/09 -
Price 0.60 1.21 0.75 0.77 0.67 0.45 0.36 -
P/RPS 2.92 6.91 3.12 1.67 0.75 0.55 0.48 35.09%
P/EPS 0.38 16.18 300.00 2.47 17.09 15.20 6.06 -36.95%
EY 266.13 6.18 0.33 40.49 5.85 6.58 16.50 58.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 1.07 0.53 0.53 0.46 0.32 0.27 -3.35%

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