[SEACERA] QoQ Annualized Quarter 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- -51.19%
YoY- 162.5%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 79,464 80,726 74,180 92,542 97,354 94,270 86,080 -5.18%
PBT 7,496 7,748 7,916 3,577 9,789 8,322 5,772 19.01%
Tax -1,440 -1,410 -1,500 456 -1,526 -1,356 -1,304 6.83%
NP 6,056 6,338 6,416 4,033 8,262 6,966 4,468 22.45%
-
NP to SH 6,056 6,338 6,416 4,033 8,262 6,966 4,468 22.45%
-
Tax Rate 19.21% 18.20% 18.95% -12.75% 15.59% 16.29% 22.59% -
Total Cost 73,408 74,388 67,764 88,509 89,092 87,304 81,612 -6.81%
-
Net Worth 72,501 71,489 69,808 68,272 70,396 67,739 65,202 7.32%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 5 - - - -
Div Payout % - - - 0.13% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 72,501 71,489 69,808 68,272 70,396 67,739 65,202 7.32%
NOSH 53,309 53,350 53,289 53,337 53,330 53,338 53,444 -0.16%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 7.62% 7.85% 8.65% 4.36% 8.49% 7.39% 5.19% -
ROE 8.35% 8.87% 9.19% 5.91% 11.74% 10.28% 6.85% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 149.06 151.31 139.20 173.50 182.55 176.74 161.06 -5.02%
EPS 11.36 11.88 12.04 7.56 15.49 13.06 8.36 22.65%
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
NAPS 1.36 1.34 1.31 1.28 1.32 1.27 1.22 7.50%
Adjusted Per Share Value based on latest NOSH - 53,316
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 12.77 12.98 11.92 14.87 15.65 15.15 13.84 -5.21%
EPS 0.97 1.02 1.03 0.65 1.33 1.12 0.72 21.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1165 0.1149 0.1122 0.1097 0.1131 0.1089 0.1048 7.30%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.39 0.37 0.56 0.28 0.29 0.22 0.33 -
P/RPS 0.26 0.24 0.40 0.16 0.16 0.12 0.20 19.09%
P/EPS 3.43 3.11 4.65 3.70 1.87 1.68 3.95 -8.97%
EY 29.13 32.11 21.50 27.00 53.43 59.36 25.33 9.75%
DY 0.00 0.00 0.00 0.04 0.00 0.00 0.00 -
P/NAPS 0.29 0.28 0.43 0.22 0.22 0.17 0.27 4.87%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 22/10/09 13/08/09 14/05/09 26/02/09 25/11/08 30/07/08 16/05/08 -
Price 0.37 0.36 0.32 0.34 0.28 0.39 0.31 -
P/RPS 0.25 0.24 0.23 0.20 0.15 0.22 0.19 20.05%
P/EPS 3.26 3.03 2.66 4.50 1.81 2.99 3.71 -8.25%
EY 30.70 33.00 37.63 22.24 55.33 33.49 26.97 9.01%
DY 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
P/NAPS 0.27 0.27 0.24 0.27 0.21 0.31 0.25 5.25%

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