[SEACERA] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
20-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -31.61%
YoY- 882.69%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 51,390 36,724 82,508 87,390 91,720 100,780 96,117 -34.15%
PBT -1,394 -7,624 27,692 43,374 62,846 7,676 5,028 -
Tax 1,928 2,328 6,233 -909 -750 -276 -3,823 -
NP 534 -5,296 33,925 42,465 62,096 7,400 1,205 -41.90%
-
NP to SH 534 -5,296 33,925 42,465 62,096 7,400 1,205 -41.90%
-
Tax Rate - - -22.51% 2.10% 1.19% 3.60% 76.03% -
Total Cost 50,856 42,020 48,583 44,925 29,624 93,380 94,912 -34.05%
-
Net Worth 151,655 151,775 152,645 150,484 144,386 85,474 83,931 48.40%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 3,224 - - - 1,760 -
Div Payout % - - 9.51% - - - 146.12% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 151,655 151,775 152,645 150,484 144,386 85,474 83,931 48.40%
NOSH 106,800 107,642 107,496 107,489 99,576 58,544 58,693 49.10%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 1.04% -14.42% 41.12% 48.59% 67.70% 7.34% 1.25% -
ROE 0.35% -3.49% 22.22% 28.22% 43.01% 8.66% 1.44% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 48.12 34.12 76.75 81.30 92.11 172.14 163.76 -55.83%
EPS 0.50 -4.92 31.56 39.51 62.36 12.64 2.06 -61.12%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 1.42 1.41 1.42 1.40 1.45 1.46 1.43 -0.46%
Adjusted Per Share Value based on latest NOSH - 106,800
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 8.26 5.90 13.26 14.05 14.74 16.20 15.45 -34.15%
EPS 0.09 -0.85 5.45 6.83 9.98 1.19 0.19 -39.26%
DPS 0.00 0.00 0.52 0.00 0.00 0.00 0.28 -
NAPS 0.2438 0.244 0.2453 0.2419 0.2321 0.1374 0.1349 48.42%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.62 0.62 0.65 0.80 0.61 0.54 0.60 -
P/RPS 1.29 1.82 0.85 0.98 0.66 0.31 0.37 130.10%
P/EPS 124.00 -12.60 2.06 2.02 0.98 4.27 29.22 162.34%
EY 0.81 -7.94 48.55 49.38 102.23 23.41 3.42 -61.75%
DY 0.00 0.00 4.62 0.00 0.00 0.00 5.00 -
P/NAPS 0.44 0.44 0.46 0.57 0.42 0.37 0.42 3.15%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 30/05/13 27/02/13 20/11/12 29/08/12 28/05/12 29/02/12 -
Price 0.75 0.63 0.65 0.65 0.77 0.57 0.60 -
P/RPS 1.56 1.85 0.85 0.80 0.84 0.33 0.37 161.21%
P/EPS 150.00 -12.80 2.06 1.65 1.23 4.51 29.22 197.87%
EY 0.67 -7.81 48.55 60.78 80.99 22.18 3.42 -66.30%
DY 0.00 0.00 4.62 0.00 0.00 0.00 5.00 -
P/NAPS 0.53 0.45 0.46 0.46 0.53 0.39 0.42 16.79%

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