[SEACERA] YoY Quarter Result on 30-Jun-2012 [#2]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 1468.49%
YoY- 5858.32%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 14,342 15,843 16,514 20,666 28,158 28,071 21,814 -6.74%
PBT 590 1,820 1,209 29,504 837 2,292 1,895 -17.66%
Tax -546 -155 383 -487 -350 -565 -330 8.75%
NP 44 1,665 1,592 29,017 487 1,727 1,565 -44.84%
-
NP to SH 289,031 1,665 1,592 29,017 487 1,727 1,565 138.54%
-
Tax Rate 92.54% 8.52% -31.68% 1.65% 41.82% 24.65% 17.41% -
Total Cost 14,298 14,178 14,922 -8,351 27,671 26,344 20,249 -5.63%
-
Net Worth 492,532 190,045 152,745 144,387 86,251 82,544 71,573 37.89%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 492,532 190,045 152,745 144,387 86,251 82,544 71,573 37.89%
NOSH 181,746 168,181 107,567 99,577 58,674 58,542 53,412 22.63%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 0.31% 10.51% 9.64% 140.41% 1.73% 6.15% 7.17% -
ROE 58.68% 0.88% 1.04% 20.10% 0.56% 2.09% 2.19% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 7.89 9.42 15.35 20.75 47.99 47.95 40.84 -23.95%
EPS 159.03 0.99 1.48 29.14 0.83 2.95 2.93 94.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.71 1.13 1.42 1.45 1.47 1.41 1.34 12.44%
Adjusted Per Share Value based on latest NOSH - 99,577
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 2.40 2.65 2.76 3.46 4.71 4.69 3.65 -6.74%
EPS 48.33 0.28 0.27 4.85 0.08 0.29 0.26 138.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8236 0.3178 0.2554 0.2415 0.1442 0.138 0.1197 37.89%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.695 0.93 0.62 0.61 0.70 0.36 0.37 -
P/RPS 8.81 9.87 4.04 2.94 1.46 0.75 0.91 45.96%
P/EPS 0.44 93.94 41.89 2.09 84.34 12.20 12.63 -42.83%
EY 228.82 1.06 2.39 47.77 1.19 8.19 7.92 75.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.82 0.44 0.42 0.48 0.26 0.28 -1.22%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 29/08/14 29/08/13 29/08/12 16/08/11 10/08/10 13/08/09 -
Price 0.60 1.21 0.75 0.77 0.67 0.45 0.36 -
P/RPS 7.60 12.84 4.89 3.71 1.40 0.94 0.88 43.21%
P/EPS 0.38 122.22 50.68 2.64 80.72 15.25 12.29 -43.96%
EY 265.05 0.82 1.97 37.84 1.24 6.56 8.14 78.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 1.07 0.53 0.53 0.46 0.32 0.27 -3.35%

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