[SEACERA] YoY Quarter Result on 30-Jun-2006 [#2]

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Quarter Result
Revenue	21,814	25,615	19,589	22,441	20,183	20,014	18,884	2.43%
YoY %	-14.84%	30.76%	-12.71%	11.19%	0.84%	5.98%	-	-
Horiz. %	115.52%	135.64%	103.73%	118.84%	106.88%	105.98%	100.00%	-
PBT	1,895	2,718	-1,016	933	240	1,102	1,478	4.22%
YoY %	-30.28%	367.52%	-208.90%	288.75%	-78.22%	-25.44%	-	-
Horiz. %	128.21%	183.90%	-68.74%	63.13%	16.24%	74.56%	100.00%	-
Tax	-330	-352	211	-225	-64	-327	-631	-10.23%
YoY %	6.25%	-266.82%	193.78%	-251.56%	80.43%	48.18%	-	-
Horiz. %	52.30%	55.78%	-33.44%	35.66%	10.14%	51.82%	100.00%	-
NP	1,565	2,366	-805	708	176	775	847	10.76%
YoY %	-33.85%	393.91%	-213.70%	302.27%	-77.29%	-8.50%	-	-
Horiz. %	184.77%	279.34%	-95.04%	83.59%	20.78%	91.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,565	2,366	-805	658	144	775	847	10.76%
YoY %	-33.85%	393.91%	-222.34%	356.94%	-81.42%	-8.50%	-	-
Horiz. %	184.77%	279.34%	-95.04%	77.69%	17.00%	91.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.41%	12.95%	-	24.12%	26.67%	29.67%	42.69%	-
YoY %	34.44%	0.00%	-	-9.56%	-10.11%	-30.50%	-	-
Horiz. %	40.78%	30.33%	-	56.50%	62.47%	69.50%	100.00%	-
Total Cost	20,249	23,249	20,394	21,733	20,007	19,239	18,037	1.94%
YoY %	-12.90%	14.00%	-6.16%	8.63%	3.99%	6.66%	-	-
Horiz. %	112.26%	128.90%	113.07%	120.49%	110.92%	106.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	71,573	67,676	68,238	81,313	83,199	82,310	82,036	-2.24%
YoY %	5.76%	-0.82%	-16.08%	-2.27%	1.08%	0.33%	-	-
Horiz. %	87.25%	82.50%	83.18%	99.12%	101.42%	100.33%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	71,573	67,676	68,238	81,313	83,199	82,310	82,036	-2.24%
YoY %	5.76%	-0.82%	-16.08%	-2.27%	1.08%	0.33%	-	-
Horiz. %	87.25%	82.50%	83.18%	99.12%	101.42%	100.33%	100.00%	-
NOSH	53,412	53,288	53,311	53,495	53,333	53,448	53,270	0.04%
YoY %	0.23%	-0.04%	-0.34%	0.30%	-0.22%	0.33%	-	-
Horiz. %	100.27%	100.03%	100.08%	100.42%	100.12%	100.33%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	7.17%	9.24%	-4.11%	3.15%	0.87%	3.87%	4.49%	-
YoY %	-22.40%	324.82%	-230.48%	262.07%	-77.52%	-13.81%	-	-
Horiz. %	159.69%	205.79%	-91.54%	70.16%	19.38%	86.19%	100.00%	-
ROE	2.19%	3.50%	-1.18%	0.81%	0.17%	0.94%	1.03%	-
YoY %	-37.43%	396.61%	-245.68%	376.47%	-81.91%	-8.74%	-	-
Horiz. %	212.62%	339.81%	-114.56%	78.64%	16.50%	91.26%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	40.84	48.07	36.74	41.95	37.84	37.45	35.45	2.38%
YoY %	-15.04%	30.84%	-12.42%	10.86%	1.04%	5.64%	-	-
Horiz. %	115.20%	135.60%	103.64%	118.34%	106.74%	105.64%	100.00%	-
EPS	2.93	4.44	-1.51	1.23	0.27	1.45	1.59	10.71%
YoY %	-34.01%	394.04%	-222.76%	355.56%	-81.38%	-8.81%	-	-
Horiz. %	184.28%	279.25%	-94.97%	77.36%	16.98%	91.19%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.34	1.27	1.28	1.52	1.56	1.54	1.54	-2.28%
YoY %	5.51%	-0.78%	-15.79%	-2.56%	1.30%	0.00%	-	-
Horiz. %	87.01%	82.47%	83.12%	98.70%	101.30%	100.00%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 53,495
RPS	3.65	4.28	3.28	3.75	3.38	3.35	3.16	2.42%
YoY %	-14.72%	30.49%	-12.53%	10.95%	0.90%	6.01%	-	-
Horiz. %	115.51%	135.44%	103.80%	118.67%	106.96%	106.01%	100.00%	-
EPS	0.26	0.40	-0.13	0.11	0.02	0.13	0.14	10.85%
YoY %	-35.00%	407.69%	-218.18%	450.00%	-84.62%	-7.14%	-	-
Horiz. %	185.71%	285.71%	-92.86%	78.57%	14.29%	92.86%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.1197	0.1132	0.1141	0.136	0.1391	0.1376	0.1372	-2.24%
YoY %	5.74%	-0.79%	-16.10%	-2.23%	1.09%	0.29%	-	-
Horiz. %	87.24%	82.51%	83.16%	99.13%	101.38%	100.29%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	0.37	0.22	0.65	0.55	0.72	1.02	1.26	-
P/RPS	0.91	0.46	1.77	1.31	1.90	2.72	3.55	-20.28%
YoY %	97.83%	-74.01%	35.11%	-31.05%	-30.15%	-23.38%	-	-
Horiz. %	25.63%	12.96%	49.86%	36.90%	53.52%	76.62%	100.00%	-
P/EPS	12.63	4.95	-43.05	44.72	266.67	70.34	79.25	-26.34%
YoY %	155.15%	111.50%	-196.27%	-83.23%	279.12%	-11.24%	-	-
Horiz. %	15.94%	6.25%	-54.32%	56.43%	336.49%	88.76%	100.00%	-
EY	7.92	20.18	-2.32	2.24	0.38	1.42	1.26	35.81%
YoY %	-60.75%	969.83%	-203.57%	489.47%	-73.24%	12.70%	-	-
Horiz. %	628.57%	1,601.59%	-184.13%	177.78%	30.16%	112.70%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.28	0.17	0.51	0.36	0.46	0.66	0.82	-16.38%
YoY %	64.71%	-66.67%	41.67%	-21.74%	-30.30%	-19.51%	-	-
Horiz. %	34.15%	20.73%	62.20%	43.90%	56.10%	80.49%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	13/08/09	30/07/08	24/08/07	18/08/06	30/08/05	30/08/04	25/08/03	-
Price	0.36	0.39	0.60	0.48	0.63	0.97	1.26	-
P/RPS	0.88	0.81	1.63	1.14	1.66	2.59	3.55	-20.72%
YoY %	8.64%	-50.31%	42.98%	-31.33%	-35.91%	-27.04%	-	-
Horiz. %	24.79%	22.82%	45.92%	32.11%	46.76%	72.96%	100.00%	-
P/EPS	12.29	8.78	-39.74	39.02	233.33	66.90	79.25	-26.68%
YoY %	39.98%	122.09%	-201.85%	-83.28%	248.77%	-15.58%	-	-
Horiz. %	15.51%	11.08%	-50.15%	49.24%	294.42%	84.42%	100.00%	-
EY	8.14	11.38	-2.52	2.56	0.43	1.49	1.26	36.43%
YoY %	-28.47%	551.59%	-198.44%	495.35%	-71.14%	18.25%	-	-
Horiz. %	646.03%	903.17%	-200.00%	203.17%	34.13%	118.25%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.27	0.31	0.47	0.32	0.40	0.63	0.82	-16.88%
YoY %	-12.90%	-34.04%	46.87%	-20.00%	-36.51%	-23.17%	-	-
Horiz. %	32.93%	37.80%	57.32%	39.02%	48.78%	76.83%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos