[SEACERA] YoY TTM 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
TTM Result
Revenue	85,771	86,304	81,983	89,411	81,913	76,331	57,011	7.03%
YoY %	-0.62%	5.27%	-8.31%	9.15%	7.31%	33.89%	-	-
Horiz. %	150.45%	151.38%	143.80%	156.83%	143.68%	133.89%	100.00%	-
PBT	3,291	-42	-14,950	1,516	4,450	3,229	6,189	-9.98%
YoY %	7,935.71%	99.72%	-1,086.15%	-65.93%	37.81%	-47.83%	-	-
Horiz. %	53.17%	-0.68%	-241.56%	24.50%	71.90%	52.17%	100.00%	-
Tax	440	-1,941	-1,298	1,643	-1,666	-1,175	-2,302	-
YoY %	122.67%	-49.54%	-179.00%	198.62%	-41.79%	48.96%	-	-
Horiz. %	-19.11%	84.32%	56.39%	-71.37%	72.37%	51.04%	100.00%	-
NP	3,731	-1,983	-16,248	3,159	2,784	2,054	3,887	-0.67%
YoY %	288.15%	87.80%	-614.34%	13.47%	35.54%	-47.16%	-	-
Horiz. %	95.99%	-51.02%	-418.01%	81.27%	71.62%	52.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,731	-1,983	-16,248	3,037	2,671	2,054	3,887	-0.67%
YoY %	288.15%	87.80%	-635.00%	13.70%	30.04%	-47.16%	-	-
Horiz. %	95.99%	-51.02%	-418.01%	78.13%	68.72%	52.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-13.37%	-	-	-108.38%	37.44%	36.39%	37.20%	-
YoY %	0.00%	-	-	-389.48%	2.89%	-2.18%	-	-
Horiz. %	-35.94%	-	-	-291.34%	100.65%	97.82%	100.00%	-
Total Cost	82,040	88,287	98,231	86,252	79,129	74,277	53,124	7.50%
YoY %	-7.08%	-10.12%	13.89%	9.00%	6.53%	39.82%	-	-
Horiz. %	154.43%	166.19%	184.91%	162.36%	148.95%	139.82%	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	-	-	-	-	1,599	1,860	1,601	-
YoY %	-	-	-	-	-14.03%	16.18%	-	-
Horiz. %	-	-	-	-	99.88%	116.18%	100.00%	-
Div Payout %	-	-	-	-	59.88%	90.58%	41.21%	-
YoY %	-	-	-	-	-33.89%	119.80%	-	-
Horiz. %	-	-	-	-	145.30%	219.80%	100.00%	-

	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	4.35%	-2.30%	-19.82%	3.53%	3.40%	2.69%	6.82%	-
YoY %	289.13%	88.40%	-661.47%	3.82%	26.39%	-60.56%	-	-
Horiz. %	63.78%	-33.72%	-290.62%	51.76%	49.85%	39.44%	100.00%	-
ROE	5.21%	-2.93%	-23.81%	3.73%	3.21%	2.50%	4.74%	-
YoY %	277.82%	87.69%	-738.34%	16.20%	28.40%	-47.26%	-	-
Horiz. %	109.92%	-61.81%	-502.32%	78.69%	67.72%	52.74%	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	160.58	161.96	153.78	167.14	153.59	142.81	107.02	6.99%
YoY %	-0.85%	5.32%	-7.99%	8.82%	7.55%	33.44%	-	-
Horiz. %	150.05%	151.34%	143.69%	156.18%	143.52%	133.44%	100.00%	-
EPS	6.99	-3.72	-30.48	5.68	5.01	3.84	7.30	-0.71%
YoY %	287.90%	87.80%	-636.62%	13.37%	30.47%	-47.40%	-	-
Horiz. %	95.75%	-50.96%	-417.53%	77.81%	68.63%	52.60%	100.00%	-
DPS	0.00	0.00	0.00	0.00	3.00	3.50	3.01	-
YoY %	0.00%	0.00%	0.00%	0.00%	-14.29%	16.28%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.00%	99.67%	116.28%	100.00%	-
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	13.79	13.87	13.18	14.37	13.17	12.27	9.16	7.04%
YoY %	-0.58%	5.24%	-8.28%	9.11%	7.33%	33.95%	-	-
Horiz. %	150.55%	151.42%	143.89%	156.88%	143.78%	133.95%	100.00%	-
EPS	0.60	-0.32	-2.61	0.49	0.43	0.33	0.62	-0.54%
YoY %	287.50%	87.74%	-632.65%	13.95%	30.30%	-46.77%	-	-
Horiz. %	96.77%	-51.61%	-420.97%	79.03%	69.35%	53.23%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.26	0.30	0.26	-
YoY %	0.00%	0.00%	0.00%	0.00%	-13.33%	15.38%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.00%	100.00%	115.38%	100.00%	-
NAPS	0.115	0.1088	0.1097	0.1307	0.1337	0.1323	0.1319	-2.25%
YoY %	5.70%	-0.82%	-16.07%	-2.24%	1.06%	0.30%	-	-
Horiz. %	87.19%	82.49%	83.17%	99.09%	101.36%	100.30%	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	0.23	0.14	0.42	0.33	0.47	0.71	1.18	-23.83%
YoY %	64.29%	-66.67%	27.27%	-29.79%	-33.80%	-39.83%	-	-
Horiz. %	19.49%	11.86%	35.59%	27.97%	39.83%	60.17%	100.00%	-
P/EPS	5.30	-5.91	-2.13	9.69	14.38	26.54	17.27	-17.85%
YoY %	189.68%	-177.46%	-121.98%	-32.61%	-45.82%	53.68%	-	-
Horiz. %	30.69%	-34.22%	-12.33%	56.11%	83.27%	153.68%	100.00%	-
EY	18.88	-16.91	-46.89	10.32	6.96	3.77	5.79	21.75%
YoY %	211.65%	63.94%	-554.36%	48.28%	84.62%	-34.89%	-	-
Horiz. %	326.08%	-292.06%	-809.84%	178.24%	120.21%	65.11%	100.00%	-
DY	0.00	0.00	0.00	0.00	4.17	3.43	2.39	-
YoY %	0.00%	0.00%	0.00%	0.00%	21.57%	43.51%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.00%	174.48%	143.51%	100.00%	-
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	0.22	0.24	0.39	0.29	0.41	0.68	1.18	-24.39%
YoY %	-8.33%	-38.46%	34.48%	-29.27%	-39.71%	-42.37%	-	-
Horiz. %	18.64%	20.34%	33.05%	24.58%	34.75%	57.63%	100.00%	-
P/EPS	5.15	-10.48	-1.97	8.46	12.58	25.24	17.27	-18.24%
YoY %	149.14%	-431.98%	-123.29%	-32.75%	-50.16%	46.15%	-	-
Horiz. %	29.82%	-60.68%	-11.41%	48.99%	72.84%	146.15%	100.00%	-
EY	19.40	-9.54	-50.80	11.83	7.95	3.96	5.79	22.30%
YoY %	303.35%	81.22%	-529.42%	48.81%	100.76%	-31.61%	-	-
Horiz. %	335.06%	-164.77%	-877.37%	204.32%	137.31%	68.39%	100.00%	-
DY	0.00	0.00	0.00	0.00	4.76	3.61	2.39	-
YoY %	0.00%	0.00%	0.00%	0.00%	31.86%	51.05%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.00%	199.16%	151.05%	100.00%	-
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