[SEACERA] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 40.97%
YoY- 52.52%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 47,471 38,110 65,543 76,447 66,225 59,598 73,016 -6.92%
PBT 13,283 -998 32,531 4,244 3,567 5,622 7,342 10.38%
Tax -414 1,715 -682 -975 -1,442 -1,080 -1,145 -15.58%
NP 12,869 717 31,849 3,269 2,125 4,542 6,197 12.94%
-
NP to SH 12,869 717 31,849 3,241 2,125 4,542 6,197 12.94%
-
Tax Rate 3.12% - 2.10% 22.97% 40.43% 19.21% 15.60% -
Total Cost 34,602 37,393 33,694 73,178 64,100 55,056 66,819 -10.38%
-
Net Worth 192,153 149,820 150,484 86,153 83,356 72,501 70,396 18.20%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 192,153 149,820 150,484 86,153 83,356 72,501 70,396 18.20%
NOSH 176,287 107,014 107,489 58,607 58,701 53,309 53,330 22.03%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 27.11% 1.88% 48.59% 4.28% 3.21% 7.62% 8.49% -
ROE 6.70% 0.48% 21.16% 3.76% 2.55% 6.26% 8.80% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 26.93 35.61 60.98 130.44 112.82 111.80 136.91 -23.72%
EPS 7.30 0.67 29.63 5.53 3.62 8.52 11.62 -7.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.40 1.40 1.47 1.42 1.36 1.32 -3.13%
Adjusted Per Share Value based on latest NOSH - 58,742
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 7.94 6.37 10.96 12.78 11.07 9.97 12.21 -6.91%
EPS 2.15 0.12 5.33 0.54 0.36 0.76 1.04 12.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3213 0.2505 0.2516 0.1441 0.1394 0.1212 0.1177 18.21%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.08 0.685 0.80 0.57 0.44 0.39 0.29 -
P/RPS 4.01 1.92 1.31 0.44 0.39 0.35 0.21 63.45%
P/EPS 14.79 102.24 2.70 10.31 12.15 4.58 2.50 34.46%
EY 6.76 0.98 37.04 9.70 8.23 21.85 40.07 -25.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.49 0.57 0.39 0.31 0.29 0.22 28.47%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 24/11/14 27/11/13 20/11/12 22/11/11 25/10/10 22/10/09 25/11/08 -
Price 0.995 0.905 0.65 0.59 0.53 0.37 0.28 -
P/RPS 3.70 2.54 1.07 0.45 0.47 0.33 0.20 62.59%
P/EPS 13.63 135.07 2.19 10.67 14.64 4.34 2.41 33.46%
EY 7.34 0.74 45.58 9.37 6.83 23.03 41.50 -25.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.65 0.46 0.40 0.37 0.27 0.21 27.66%

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