[SEACERA] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
22-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 43.33%
YoY- -26.71%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 65,543 76,447 66,225 59,598 73,016 59,868 66,239 -0.17%
PBT 32,531 4,244 3,567 5,622 7,342 -2,139 2,003 59.06%
Tax -682 -975 -1,442 -1,080 -1,145 -259 -319 13.48%
NP 31,849 3,269 2,125 4,542 6,197 -2,398 1,684 63.15%
-
NP to SH 31,849 3,241 2,125 4,542 6,197 -2,398 1,684 63.15%
-
Tax Rate 2.10% 22.97% 40.43% 19.21% 15.60% - 15.93% -
Total Cost 33,694 73,178 64,100 55,056 66,819 62,266 64,555 -10.26%
-
Net Worth 150,484 86,153 83,356 72,501 70,396 68,209 81,617 10.72%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 150,484 86,153 83,356 72,501 70,396 68,209 81,617 10.72%
NOSH 107,489 58,607 58,701 53,309 53,330 53,288 53,345 12.37%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 48.59% 4.28% 3.21% 7.62% 8.49% -4.01% 2.54% -
ROE 21.16% 3.76% 2.55% 6.26% 8.80% -3.52% 2.06% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 60.98 130.44 112.82 111.80 136.91 112.35 124.17 -11.16%
EPS 29.63 5.53 3.62 8.52 11.62 -4.50 2.84 47.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.47 1.42 1.36 1.32 1.28 1.53 -1.46%
Adjusted Per Share Value based on latest NOSH - 53,288
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 10.96 12.78 11.07 9.97 12.21 10.01 11.08 -0.18%
EPS 5.33 0.54 0.36 0.76 1.04 -0.40 0.28 63.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2516 0.1441 0.1394 0.1212 0.1177 0.1141 0.1365 10.71%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.80 0.57 0.44 0.39 0.29 0.49 0.60 -
P/RPS 1.31 0.44 0.39 0.35 0.21 0.44 0.48 18.19%
P/EPS 2.70 10.31 12.15 4.58 2.50 -10.89 19.01 -27.74%
EY 37.04 9.70 8.23 21.85 40.07 -9.18 5.26 38.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.39 0.31 0.29 0.22 0.38 0.39 6.52%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 20/11/12 22/11/11 25/10/10 22/10/09 25/11/08 27/11/07 30/11/06 -
Price 0.65 0.59 0.53 0.37 0.28 0.50 0.52 -
P/RPS 1.07 0.45 0.47 0.33 0.20 0.45 0.42 16.84%
P/EPS 2.19 10.67 14.64 4.34 2.41 -11.11 16.47 -28.53%
EY 45.58 9.37 6.83 23.03 41.50 -9.00 6.07 39.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.40 0.37 0.27 0.21 0.39 0.34 5.16%

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