[SEACERA] YoY Quarter Result on 30-Sep-2011 [#3]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 101.44%
YoY- 151.54%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 17,948 13,552 19,683 23,927 18,609 19,235 25,882 -5.91%
PBT 372 -290 1,108 1,306 817 1,963 3,182 -30.06%
Tax -104 742 -307 -325 -427 -375 -466 -22.10%
NP 268 452 801 981 390 1,588 2,716 -32.01%
-
NP to SH 268 452 801 981 390 1,588 2,716 -32.01%
-
Tax Rate 27.96% - 27.71% 24.89% 52.26% 19.10% 14.64% -
Total Cost 17,680 13,100 18,882 22,946 18,219 17,647 23,166 -4.40%
-
Net Worth 194,746 150,666 149,519 86,351 82,656 72,472 70,434 18.46%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 194,746 150,666 149,519 86,351 82,656 72,472 70,434 18.46%
NOSH 178,666 107,619 106,800 58,742 58,208 53,288 53,359 22.30%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 1.49% 3.34% 4.07% 4.10% 2.10% 8.26% 10.49% -
ROE 0.14% 0.30% 0.54% 1.14% 0.47% 2.19% 3.86% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 10.05 12.59 18.43 40.73 31.97 36.10 48.50 -23.06%
EPS 0.15 0.42 0.75 1.67 0.67 2.98 5.09 -44.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.40 1.40 1.47 1.42 1.36 1.32 -3.13%
Adjusted Per Share Value based on latest NOSH - 58,742
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 3.00 2.27 3.29 4.00 3.11 3.22 4.33 -5.93%
EPS 0.04 0.08 0.13 0.16 0.07 0.27 0.45 -33.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3257 0.252 0.25 0.1444 0.1382 0.1212 0.1178 18.46%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.08 0.685 0.80 0.57 0.44 0.39 0.29 -
P/RPS 10.75 5.44 4.34 1.40 1.38 1.08 0.60 61.72%
P/EPS 720.00 163.10 106.67 34.13 65.67 13.09 5.70 123.91%
EY 0.14 0.61 0.94 2.93 1.52 7.64 17.55 -55.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.49 0.57 0.39 0.31 0.29 0.22 28.47%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 24/11/14 27/11/13 20/11/12 22/11/11 25/10/10 22/10/09 25/11/08 -
Price 0.995 0.905 0.65 0.59 0.53 0.37 0.28 -
P/RPS 9.90 7.19 3.53 1.45 1.66 1.03 0.58 60.42%
P/EPS 663.33 215.48 86.67 35.33 79.10 12.42 5.50 122.19%
EY 0.15 0.46 1.15 2.83 1.26 8.05 18.18 -55.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.65 0.46 0.40 0.37 0.27 0.21 27.66%

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