[SEACERA] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
20-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 2.58%
YoY- 882.69%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 52,130 47,471 38,110 65,543 76,447 66,225 59,598 -2.20%
PBT 3,219 13,283 -998 32,531 4,244 3,567 5,622 -8.87%
Tax -597 -414 1,715 -682 -975 -1,442 -1,080 -9.40%
NP 2,622 12,869 717 31,849 3,269 2,125 4,542 -8.74%
-
NP to SH 296,608 12,869 717 31,849 3,241 2,125 4,542 100.60%
-
Tax Rate 18.55% 3.12% - 2.10% 22.97% 40.43% 19.21% -
Total Cost 49,508 34,602 37,393 33,694 73,178 64,100 55,056 -1.75%
-
Net Worth 493,771 192,153 149,820 150,484 86,153 83,356 72,501 37.65%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 493,771 192,153 149,820 150,484 86,153 83,356 72,501 37.65%
NOSH 181,533 176,287 107,014 107,489 58,607 58,701 53,309 22.64%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 5.03% 27.11% 1.88% 48.59% 4.28% 3.21% 7.62% -
ROE 60.07% 6.70% 0.48% 21.16% 3.76% 2.55% 6.26% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 28.72 26.93 35.61 60.98 130.44 112.82 111.80 -20.26%
EPS 163.39 7.30 0.67 29.63 5.53 3.62 8.52 63.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.72 1.09 1.40 1.40 1.47 1.42 1.36 12.24%
Adjusted Per Share Value based on latest NOSH - 106,800
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 8.72 7.94 6.37 10.96 12.78 11.07 9.97 -2.20%
EPS 49.60 2.15 0.12 5.33 0.54 0.36 0.76 100.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8257 0.3213 0.2505 0.2516 0.1441 0.1394 0.1212 37.66%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.615 1.08 0.685 0.80 0.57 0.44 0.39 -
P/RPS 2.14 4.01 1.92 1.31 0.44 0.39 0.35 35.20%
P/EPS 0.38 14.79 102.24 2.70 10.31 12.15 4.58 -33.94%
EY 265.67 6.76 0.98 37.04 9.70 8.23 21.85 51.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.99 0.49 0.57 0.39 0.31 0.29 -3.78%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 23/11/15 24/11/14 27/11/13 20/11/12 22/11/11 25/10/10 22/10/09 -
Price 0.765 0.995 0.905 0.65 0.59 0.53 0.37 -
P/RPS 2.66 3.70 2.54 1.07 0.45 0.47 0.33 41.57%
P/EPS 0.47 13.63 135.07 2.19 10.67 14.64 4.34 -30.94%
EY 213.58 7.34 0.74 45.58 9.37 6.83 23.03 44.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.91 0.65 0.46 0.40 0.37 0.27 0.60%

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