[SEACERA] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
22-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 1.47%
YoY- -41.53%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 19,683 23,927 18,609 19,235 25,882 20,726 22,805 -2.42%
PBT 1,108 1,306 817 1,963 3,182 -578 1,002 1.68%
Tax -307 -325 -427 -375 -466 -345 -86 23.60%
NP 801 981 390 1,588 2,716 -923 916 -2.20%
-
NP to SH 801 981 390 1,588 2,716 -923 772 0.61%
-
Tax Rate 27.71% 24.89% 52.26% 19.10% 14.64% - 8.58% -
Total Cost 18,882 22,946 18,219 17,647 23,166 21,649 21,889 -2.43%
-
Net Worth 149,519 86,351 82,656 72,472 70,434 68,291 82,024 10.51%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 149,519 86,351 82,656 72,472 70,434 68,291 82,024 10.51%
NOSH 106,800 58,742 58,208 53,288 53,359 53,352 53,611 12.16%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 4.07% 4.10% 2.10% 8.26% 10.49% -4.45% 4.02% -
ROE 0.54% 1.14% 0.47% 2.19% 3.86% -1.35% 0.94% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 18.43 40.73 31.97 36.10 48.50 38.85 42.54 -13.00%
EPS 0.75 1.67 0.67 2.98 5.09 -1.73 1.44 -10.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.47 1.42 1.36 1.32 1.28 1.53 -1.46%
Adjusted Per Share Value based on latest NOSH - 53,288
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 3.29 4.00 3.11 3.22 4.33 3.47 3.81 -2.41%
EPS 0.13 0.16 0.07 0.27 0.45 -0.15 0.13 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.1444 0.1382 0.1212 0.1178 0.1142 0.1372 10.50%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.80 0.57 0.44 0.39 0.29 0.49 0.60 -
P/RPS 4.34 1.40 1.38 1.08 0.60 1.26 1.41 20.58%
P/EPS 106.67 34.13 65.67 13.09 5.70 -28.32 41.67 16.94%
EY 0.94 2.93 1.52 7.64 17.55 -3.53 2.40 -14.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.39 0.31 0.29 0.22 0.38 0.39 6.52%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 20/11/12 22/11/11 25/10/10 22/10/09 25/11/08 27/11/07 30/11/06 -
Price 0.65 0.59 0.53 0.37 0.28 0.50 0.52 -
P/RPS 3.53 1.45 1.66 1.03 0.58 1.29 1.22 19.35%
P/EPS 86.67 35.33 79.10 12.42 5.50 -28.90 36.11 15.69%
EY 1.15 2.83 1.26 8.05 18.18 -3.46 2.77 -13.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.40 0.37 0.27 0.21 0.39 0.34 5.16%

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