[SEACERA] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
18-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 337.06%
YoY- 53.2%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 78,212 86,275 88,318 86,870 83,976 85,182 83,410 -4.20%
PBT -5,692 -11,510 2,670 2,002 272 1,363 1,090 -
Tax -500 -1,617 -425 -466 -32 1,627 -498 0.26%
NP -6,192 -13,127 2,245 1,536 240 2,990 592 -
-
NP to SH -6,192 -13,221 2,245 1,486 340 2,866 352 -
-
Tax Rate - - 15.92% 23.28% 11.76% -119.37% 45.69% -
Total Cost 84,404 99,402 86,073 85,334 83,736 82,192 82,818 1.27%
-
Net Worth 69,393 70,403 81,617 81,248 80,218 84,276 80,783 -9.64%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 69,393 70,403 81,617 81,248 80,218 84,276 80,783 -9.64%
NOSH 53,379 53,336 53,345 53,453 53,125 53,339 52,799 0.73%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin -7.92% -15.22% 2.54% 1.77% 0.29% 3.51% 0.71% -
ROE -8.92% -18.78% 2.75% 1.83% 0.42% 3.40% 0.44% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 146.52 161.76 165.56 162.52 158.07 159.70 157.97 -4.89%
EPS -11.60 -24.79 3.79 2.78 0.64 5.37 0.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.32 1.53 1.52 1.51 1.58 1.53 -10.30%
Adjusted Per Share Value based on latest NOSH - 53,495
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 12.57 13.87 14.20 13.96 13.50 13.69 13.41 -4.22%
EPS -1.00 -2.13 0.36 0.24 0.05 0.46 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1115 0.1132 0.1312 0.1306 0.1289 0.1355 0.1298 -9.64%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.62 0.57 0.60 0.55 0.48 0.43 0.54 -
P/RPS 0.42 0.35 0.36 0.34 0.30 0.27 0.34 15.14%
P/EPS -5.34 -2.30 14.25 19.78 75.00 8.00 81.00 -
EY -18.71 -43.49 7.02 5.05 1.33 12.50 1.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.43 0.39 0.36 0.32 0.27 0.35 23.46%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 28/02/07 30/11/06 18/08/06 26/05/06 28/02/06 25/11/05 -
Price 0.62 0.66 0.52 0.48 0.50 0.55 0.48 -
P/RPS 0.42 0.41 0.31 0.30 0.32 0.34 0.30 25.17%
P/EPS -5.34 -2.66 12.35 17.27 78.13 10.24 72.00 -
EY -18.71 -37.56 8.09 5.79 1.28 9.77 1.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.50 0.34 0.32 0.33 0.35 0.31 33.87%

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