[SEACERA] YoY TTM Result on 31-Dec-2008 [#4]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 144.26%
YoY- 151.73%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 96,117 91,999 78,002 92,543 78,311 86,276 85,184 2.03%
PBT 5,062 5,904 8,585 3,578 -6,642 -11,510 1,363 24.43%
Tax -3,873 -2,380 -194 467 -1,177 -1,617 1,637 -
NP 1,189 3,524 8,391 4,045 -7,819 -13,127 3,000 -14.28%
-
NP to SH 1,133 3,508 8,391 4,045 -7,819 -13,127 2,765 -13.81%
-
Tax Rate 76.51% 40.31% 2.26% -13.05% - - -120.10% -
Total Cost 94,928 88,475 69,611 88,498 86,130 99,403 82,184 2.43%
-
Net Worth 83,694 83,800 75,775 68,245 64,020 72,005 88,450 -0.91%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 1,755 1,758 5 - - - - -
Div Payout % 154.97% 50.12% 0.06% - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 83,694 83,800 75,775 68,245 64,020 72,005 88,450 -0.91%
NOSH 58,527 58,601 53,362 53,316 53,350 53,337 53,283 1.57%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 1.24% 3.83% 10.76% 4.37% -9.98% -15.22% 3.52% -
ROE 1.35% 4.19% 11.07% 5.93% -12.21% -18.23% 3.13% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 164.22 156.99 146.17 173.57 146.79 161.76 159.87 0.44%
EPS 1.94 5.99 15.72 7.59 -14.66 -24.61 5.19 -15.12%
DPS 3.00 3.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.43 1.42 1.28 1.20 1.35 1.66 -2.45%
Adjusted Per Share Value based on latest NOSH - 53,316
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 16.07 15.38 13.04 15.48 13.10 14.43 14.24 2.03%
EPS 0.19 0.59 1.40 0.68 -1.31 -2.20 0.46 -13.69%
DPS 0.29 0.29 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.1401 0.1267 0.1141 0.1071 0.1204 0.1479 -0.91%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.60 0.89 0.35 0.28 0.48 0.57 0.43 -
P/RPS 0.37 0.57 0.24 0.16 0.33 0.35 0.27 5.38%
P/EPS 30.99 14.87 2.23 3.69 -3.28 -2.32 8.29 24.56%
EY 3.23 6.73 44.93 27.10 -30.53 -43.18 12.07 -19.71%
DY 5.00 3.37 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.62 0.25 0.22 0.40 0.42 0.26 8.31%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 28/02/11 25/02/10 26/02/09 28/02/08 28/02/07 28/02/06 -
Price 0.60 0.69 0.46 0.34 0.37 0.66 0.55 -
P/RPS 0.37 0.44 0.31 0.20 0.25 0.41 0.34 1.41%
P/EPS 30.99 11.53 2.93 4.48 -2.52 -2.68 10.60 19.56%
EY 3.23 8.68 34.18 22.31 -39.61 -37.29 9.43 -16.34%
DY 5.00 4.35 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.48 0.32 0.27 0.31 0.49 0.33 4.09%

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