[SEACERA] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
25-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -18.35%
YoY- -53.21%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 105,040 97,448 90,407 88,300 95,232 78,180 78,002 22.01%
PBT 5,954 8,560 5,965 4,756 5,500 1,832 8,369 -20.35%
Tax -1,300 -1,400 -2,381 -1,922 -2,030 -1,800 -193 257.91%
NP 4,654 7,160 3,584 2,833 3,470 32 8,176 -31.38%
-
NP to SH 4,598 7,048 3,568 2,833 3,470 32 8,176 -31.93%
-
Tax Rate 21.83% 16.36% 39.92% 40.41% 36.91% 98.25% 2.31% -
Total Cost 100,386 90,288 86,823 85,466 91,762 78,148 69,826 27.46%
-
Net Worth 86,212 85,465 83,863 83,356 82,646 56,799 75,733 9.04%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 1,759 - - - 533 -
Div Payout % - - 49.31% - - - 6.52% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 86,212 85,465 83,863 83,356 82,646 56,799 75,733 9.04%
NOSH 58,647 58,538 58,645 58,701 58,614 40,000 53,333 6.55%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 4.43% 7.35% 3.96% 3.21% 3.64% 0.04% 10.48% -
ROE 5.33% 8.25% 4.25% 3.40% 4.20% 0.06% 10.80% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 179.10 166.47 154.16 150.42 162.47 195.45 146.25 14.50%
EPS 7.84 12.04 6.09 4.83 5.92 0.08 15.33 -36.12%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 1.00 -
NAPS 1.47 1.46 1.43 1.42 1.41 1.42 1.42 2.34%
Adjusted Per Share Value based on latest NOSH - 58,208
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 16.88 15.66 14.53 14.19 15.31 12.57 12.54 21.97%
EPS 0.74 1.13 0.57 0.46 0.56 0.01 1.31 -31.73%
DPS 0.00 0.00 0.28 0.00 0.00 0.00 0.09 -
NAPS 0.1386 0.1374 0.1348 0.134 0.1328 0.0913 0.1217 9.08%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.70 0.62 0.89 0.44 0.36 0.48 0.35 -
P/RPS 0.39 0.37 0.58 0.29 0.22 0.25 0.24 38.34%
P/EPS 8.93 5.15 14.63 9.12 6.08 600.00 2.28 149.09%
EY 11.20 19.42 6.84 10.97 16.44 0.17 43.80 -59.81%
DY 0.00 0.00 3.37 0.00 0.00 0.00 2.86 -
P/NAPS 0.48 0.42 0.62 0.31 0.26 0.34 0.25 54.66%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 16/08/11 23/05/11 28/02/11 25/10/10 10/08/10 21/04/10 25/02/10 -
Price 0.67 0.71 0.69 0.53 0.45 0.41 0.46 -
P/RPS 0.37 0.43 0.45 0.35 0.28 0.21 0.31 12.55%
P/EPS 8.55 5.90 11.34 10.98 7.60 512.50 3.00 101.40%
EY 11.70 16.96 8.82 9.11 13.16 0.20 33.33 -50.33%
DY 0.00 0.00 4.35 0.00 0.00 0.00 2.17 -
P/NAPS 0.46 0.49 0.48 0.37 0.32 0.29 0.32 27.45%

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