[SEACERA] YoY Quarter Result on 30-Jun-2010 [#2]

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Quarter Result
Revenue	16,514	20,666	28,158	28,071	21,814	25,615	19,589	-2.80%
YoY %	-20.09%	-26.61%	0.31%	28.68%	-14.84%	30.76%	-	-
Horiz. %	84.30%	105.50%	143.74%	143.30%	111.36%	130.76%	100.00%	-
PBT	1,209	29,504	837	2,292	1,895	2,718	-1,016	-
YoY %	-95.90%	3,424.97%	-63.48%	20.95%	-30.28%	367.52%	-	-
Horiz. %	-119.00%	-2,903.94%	-82.38%	-225.59%	-186.52%	-267.52%	100.00%	-
Tax	383	-487	-350	-565	-330	-352	211	10.43%
YoY %	178.64%	-39.14%	38.05%	-71.21%	6.25%	-266.82%	-	-
Horiz. %	181.52%	-230.81%	-165.88%	-267.77%	-156.40%	-166.82%	100.00%	-
NP	1,592	29,017	487	1,727	1,565	2,366	-805	-
YoY %	-94.51%	5,858.32%	-71.80%	10.35%	-33.85%	393.91%	-	-
Horiz. %	-197.76%	-3,604.60%	-60.50%	-214.53%	-194.41%	-293.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,592	29,017	487	1,727	1,565	2,366	-805	-
YoY %	-94.51%	5,858.32%	-71.80%	10.35%	-33.85%	393.91%	-	-
Horiz. %	-197.76%	-3,604.60%	-60.50%	-214.53%	-194.41%	-293.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-31.68%	1.65%	41.82%	24.65%	17.41%	12.95%	-	-
YoY %	-2,020.00%	-96.05%	69.66%	41.59%	34.44%	0.00%	-	-
Horiz. %	-244.63%	12.74%	322.93%	190.35%	134.44%	100.00%	-	-
Total Cost	14,922	-8,351	27,671	26,344	20,249	23,249	20,394	-5.06%
YoY %	278.69%	-130.18%	5.04%	30.10%	-12.90%	14.00%	-	-
Horiz. %	73.17%	-40.95%	135.68%	129.18%	99.29%	114.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	152,745	144,387	86,251	82,544	71,573	67,676	68,238	14.35%
YoY %	5.79%	67.40%	4.49%	15.33%	5.76%	-0.82%	-	-
Horiz. %	223.84%	211.59%	126.40%	120.96%	104.89%	99.18%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	152,745	144,387	86,251	82,544	71,573	67,676	68,238	14.35%
YoY %	5.79%	67.40%	4.49%	15.33%	5.76%	-0.82%	-	-
Horiz. %	223.84%	211.59%	126.40%	120.96%	104.89%	99.18%	100.00%	-
NOSH	107,567	99,577	58,674	58,542	53,412	53,288	53,311	12.39%
YoY %	8.02%	69.71%	0.23%	9.60%	0.23%	-0.04%	-	-
Horiz. %	201.77%	186.79%	110.06%	109.81%	100.19%	99.96%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	9.64%	140.41%	1.73%	6.15%	7.17%	9.24%	-4.11%	-
YoY %	-93.13%	8,016.18%	-71.87%	-14.23%	-22.40%	324.82%	-	-
Horiz. %	-234.55%	-3,416.30%	-42.09%	-149.64%	-174.45%	-224.82%	100.00%	-
ROE	1.04%	20.10%	0.56%	2.09%	2.19%	3.50%	-1.18%	-
YoY %	-94.83%	3,489.29%	-73.21%	-4.57%	-37.43%	396.61%	-	-
Horiz. %	-88.14%	-1,703.39%	-47.46%	-177.12%	-185.59%	-296.61%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	15.35	20.75	47.99	47.95	40.84	48.07	36.74	-13.52%
YoY %	-26.02%	-56.76%	0.08%	17.41%	-15.04%	30.84%	-	-
Horiz. %	41.78%	56.48%	130.62%	130.51%	111.16%	130.84%	100.00%	-
EPS	1.48	29.14	0.83	2.95	2.93	4.44	-1.51	-
YoY %	-94.92%	3,410.84%	-71.86%	0.68%	-34.01%	394.04%	-	-
Horiz. %	-98.01%	-1,929.80%	-54.97%	-195.36%	-194.04%	-294.04%	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	1.42	1.45	1.47	1.41	1.34	1.27	1.28	1.74%
YoY %	-2.07%	-1.36%	4.26%	5.22%	5.51%	-0.78%	-	-
Horiz. %	110.94%	113.28%	114.84%	110.16%	104.69%	99.22%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 58,542
RPS	2.65	3.32	4.53	4.51	3.51	4.12	3.15	-2.83%
YoY %	-20.18%	-26.71%	0.44%	28.49%	-14.81%	30.79%	-	-
Horiz. %	84.13%	105.40%	143.81%	143.17%	111.43%	130.79%	100.00%	-
EPS	0.26	4.66	0.08	0.28	0.25	0.38	-0.13	-
YoY %	-94.42%	5,725.00%	-71.43%	12.00%	-34.21%	392.31%	-	-
Horiz. %	-200.00%	-3,584.62%	-61.54%	-215.38%	-192.31%	-292.31%	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	0.2455	0.2321	0.1386	0.1327	0.115	0.1088	0.1097	14.35%
YoY %	5.77%	67.46%	4.45%	15.39%	5.70%	-0.82%	-	-
Horiz. %	223.79%	211.58%	126.34%	120.97%	104.83%	99.18%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	0.62	0.61	0.70	0.36	0.37	0.22	0.65	-
P/RPS	4.04	2.94	1.46	0.75	0.91	0.46	1.77	14.73%
YoY %	37.41%	101.37%	94.67%	-17.58%	97.83%	-74.01%	-	-
Horiz. %	228.25%	166.10%	82.49%	42.37%	51.41%	25.99%	100.00%	-
P/EPS	41.89	2.09	84.34	12.20	12.63	4.95	-43.05	-
YoY %	1,904.31%	-97.52%	591.31%	-3.40%	155.15%	111.50%	-	-
Horiz. %	-97.31%	-4.85%	-195.91%	-28.34%	-29.34%	-11.50%	100.00%	-
EY	2.39	47.77	1.19	8.19	7.92	20.18	-2.32	-
YoY %	-95.00%	3,914.29%	-85.47%	3.41%	-60.75%	969.83%	-	-
Horiz. %	-103.02%	-2,059.05%	-51.29%	-353.02%	-341.38%	-869.83%	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	0.44	0.42	0.48	0.26	0.28	0.17	0.51	-2.42%
YoY %	4.76%	-12.50%	84.62%	-7.14%	64.71%	-66.67%	-	-
Horiz. %	86.27%	82.35%	94.12%	50.98%	54.90%	33.33%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	29/08/13	29/08/12	16/08/11	10/08/10	13/08/09	30/07/08	24/08/07	-
Price	0.75	0.77	0.67	0.45	0.36	0.39	0.60	-
P/RPS	4.89	3.71	1.40	0.94	0.88	0.81	1.63	20.07%
YoY %	31.81%	165.00%	48.94%	6.82%	8.64%	-50.31%	-	-
Horiz. %	300.00%	227.61%	85.89%	57.67%	53.99%	49.69%	100.00%	-
P/EPS	50.68	2.64	80.72	15.25	12.29	8.78	-39.74	-
YoY %	1,819.70%	-96.73%	429.31%	24.08%	39.98%	122.09%	-	-
Horiz. %	-127.53%	-6.64%	-203.12%	-38.37%	-30.93%	-22.09%	100.00%	-
EY	1.97	37.84	1.24	6.56	8.14	11.38	-2.52	-
YoY %	-94.79%	2,951.61%	-81.10%	-19.41%	-28.47%	551.59%	-	-
Horiz. %	-78.17%	-1,501.59%	-49.21%	-260.32%	-323.02%	-451.59%	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	0.53	0.53	0.46	0.32	0.27	0.31	0.47	2.02%
YoY %	0.00%	15.22%	43.75%	18.52%	-12.90%	-34.04%	-	-
Horiz. %	112.77%	112.77%	97.87%	68.09%	57.45%	65.96%	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