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

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
10-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 2.38%
YoY- 86.46%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 62,343 89,458 96,903 85,255 85,771 86,304 81,983 -4.45%
PBT -4,424 33,508 6,131 7,461 3,291 -42 -14,950 -18.35%
Tax 7,699 -3,729 -2,065 -504 440 -1,941 -1,298 -
NP 3,275 29,779 4,066 6,957 3,731 -1,983 -16,248 -
-
NP to SH 3,275 29,779 3,994 6,957 3,731 -1,983 -16,248 -
-
Tax Rate - 11.13% 33.68% 6.76% -13.37% - - -
Total Cost 59,068 59,679 92,837 78,298 82,040 88,287 98,231 -8.12%
-
Net Worth 152,745 144,387 58,674 82,544 71,573 67,676 68,238 14.35%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 3,228 1,755 1,758 5 - - - -
Div Payout % 98.57% 5.90% 44.02% 0.08% - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 152,745 144,387 58,674 82,544 71,573 67,676 68,238 14.35%
NOSH 107,567 99,577 58,674 58,542 53,412 53,288 53,311 12.39%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 5.25% 33.29% 4.20% 8.16% 4.35% -2.30% -19.82% -
ROE 2.14% 20.62% 6.81% 8.43% 5.21% -2.93% -23.81% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 57.96 89.84 165.15 145.63 160.58 161.96 153.78 -14.99%
EPS 3.04 29.91 6.81 11.88 6.99 -3.72 -30.48 -
DPS 3.00 1.76 3.00 0.01 0.00 0.00 0.00 -
NAPS 1.42 1.45 1.00 1.41 1.34 1.27 1.28 1.74%
Adjusted Per Share Value based on latest NOSH - 58,542
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 10.43 14.96 16.20 14.26 14.34 14.43 13.71 -4.45%
EPS 0.55 4.98 0.67 1.16 0.62 -0.33 -2.72 -
DPS 0.54 0.29 0.29 0.00 0.00 0.00 0.00 -
NAPS 0.2554 0.2415 0.0981 0.138 0.1197 0.1132 0.1141 14.35%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
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 1.07 0.68 0.42 0.25 0.23 0.14 0.42 16.84%
P/EPS 20.36 2.04 10.28 3.03 5.30 -5.91 -2.13 -
EY 4.91 49.02 9.72 33.01 18.88 -16.91 -46.89 -
DY 4.84 2.89 4.29 0.03 0.00 0.00 0.00 -
P/NAPS 0.44 0.42 0.70 0.26 0.28 0.17 0.51 -2.42%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
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 1.29 0.86 0.41 0.31 0.22 0.24 0.39 22.04%
P/EPS 24.63 2.57 9.84 3.79 5.15 -10.48 -1.97 -
EY 4.06 38.84 10.16 26.41 19.40 -9.54 -50.80 -
DY 4.00 2.29 4.48 0.02 0.00 0.00 0.00 -
P/NAPS 0.53 0.53 0.67 0.32 0.27 0.31 0.47 2.02%

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