[SEACERA] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
21-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -19.02%
YoY- 49.93%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 66,495 96,950 96,816 78,998 89,572 80,278 84,835 -3.97%
PBT 23,871 4,841 7,586 7,064 4,114 -3,776 -13,001 -
Tax 6,829 -3,592 -2,280 -269 418 -1,378 -1,734 -
NP 30,700 1,249 5,306 6,795 4,532 -5,154 -14,735 -
-
NP to SH 30,700 1,221 5,262 6,795 4,532 -5,154 -14,735 -
-
Tax Rate -28.61% 74.20% 30.06% 3.81% -10.16% - - -
Total Cost 35,795 95,701 91,510 72,203 85,040 85,432 99,570 -15.66%
-
Net Worth 151,775 85,474 85,465 56,799 69,808 65,202 69,393 13.91%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 3,228 1,755 1,758 5 - - - -
Div Payout % 10.52% 143.80% 33.41% 0.08% - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 151,775 85,474 85,465 56,799 69,808 65,202 69,393 13.91%
NOSH 107,642 58,544 58,538 40,000 53,289 53,444 53,379 12.38%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 46.17% 1.29% 5.48% 8.60% 5.06% -6.42% -17.37% -
ROE 20.23% 1.43% 6.16% 11.96% 6.49% -7.90% -21.23% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 61.77 165.60 165.39 197.50 168.09 150.21 158.93 -14.56%
EPS 28.52 2.09 8.99 16.99 8.50 -9.64 -27.60 -
DPS 3.00 3.00 3.00 0.01 0.00 0.00 0.00 -
NAPS 1.41 1.46 1.46 1.42 1.31 1.22 1.30 1.36%
Adjusted Per Share Value based on latest NOSH - 40,000
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 11.12 16.21 16.19 13.21 14.98 13.42 14.19 -3.97%
EPS 5.13 0.20 0.88 1.14 0.76 -0.86 -2.46 -
DPS 0.54 0.29 0.29 0.00 0.00 0.00 0.00 -
NAPS 0.2538 0.1429 0.1429 0.095 0.1167 0.109 0.116 13.92%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.62 0.54 0.62 0.48 0.56 0.33 0.62 -
P/RPS 1.00 0.33 0.37 0.24 0.33 0.22 0.39 16.97%
P/EPS 2.17 25.89 6.90 2.83 6.58 -3.42 -2.25 -
EY 46.00 3.86 14.50 35.39 15.19 -29.22 -44.52 -
DY 4.84 5.56 4.84 0.03 0.00 0.00 0.00 -
P/NAPS 0.44 0.37 0.42 0.34 0.43 0.27 0.48 -1.43%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 28/05/12 23/05/11 21/04/10 14/05/09 16/05/08 30/05/07 -
Price 0.63 0.57 0.71 0.41 0.32 0.31 0.62 -
P/RPS 1.02 0.34 0.43 0.21 0.19 0.21 0.39 17.36%
P/EPS 2.21 27.33 7.90 2.41 3.76 -3.21 -2.25 -
EY 45.27 3.66 12.66 41.43 26.58 -31.11 -44.52 -
DY 4.76 5.26 4.23 0.03 0.00 0.00 0.00 -
P/NAPS 0.45 0.39 0.49 0.29 0.24 0.25 0.48 -1.06%

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