[SEACERA] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -20.11%
YoY- 2715.35%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 50,813 51,390 36,724 82,508 87,390 91,720 100,780 -36.62%
PBT -1,330 -1,394 -7,624 27,692 43,374 62,846 7,676 -
Tax 2,286 1,928 2,328 6,233 -909 -750 -276 -
NP 956 534 -5,296 33,925 42,465 62,096 7,400 -74.41%
-
NP to SH 956 534 -5,296 33,925 42,465 62,096 7,400 -74.41%
-
Tax Rate - - - -22.51% 2.10% 1.19% 3.60% -
Total Cost 49,857 50,856 42,020 48,583 44,925 29,624 93,380 -34.16%
-
Net Worth 149,820 151,655 151,775 152,645 150,484 144,386 85,474 45.32%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 3,224 - - - -
Div Payout % - - - 9.51% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 149,820 151,655 151,775 152,645 150,484 144,386 85,474 45.32%
NOSH 107,014 106,800 107,642 107,496 107,489 99,576 58,544 49.44%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 1.88% 1.04% -14.42% 41.12% 48.59% 67.70% 7.34% -
ROE 0.64% 0.35% -3.49% 22.22% 28.22% 43.01% 8.66% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 47.48 48.12 34.12 76.75 81.30 92.11 172.14 -57.59%
EPS 0.89 0.50 -4.92 31.56 39.51 62.36 12.64 -82.92%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.40 1.42 1.41 1.42 1.40 1.45 1.46 -2.75%
Adjusted Per Share Value based on latest NOSH - 107,609
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 8.17 8.26 5.90 13.26 14.05 14.74 16.20 -36.61%
EPS 0.15 0.09 -0.85 5.45 6.83 9.98 1.19 -74.82%
DPS 0.00 0.00 0.00 0.52 0.00 0.00 0.00 -
NAPS 0.2408 0.2438 0.244 0.2453 0.2419 0.2321 0.1374 45.31%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.685 0.62 0.62 0.65 0.80 0.61 0.54 -
P/RPS 1.44 1.29 1.82 0.85 0.98 0.66 0.31 178.13%
P/EPS 76.68 124.00 -12.60 2.06 2.02 0.98 4.27 584.55%
EY 1.30 0.81 -7.94 48.55 49.38 102.23 23.41 -85.41%
DY 0.00 0.00 0.00 4.62 0.00 0.00 0.00 -
P/NAPS 0.49 0.44 0.44 0.46 0.57 0.42 0.37 20.57%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 29/08/13 30/05/13 27/02/13 20/11/12 29/08/12 28/05/12 -
Price 0.905 0.75 0.63 0.65 0.65 0.77 0.57 -
P/RPS 1.91 1.56 1.85 0.85 0.80 0.84 0.33 222.01%
P/EPS 101.31 150.00 -12.80 2.06 1.65 1.23 4.51 694.62%
EY 0.99 0.67 -7.81 48.55 60.78 80.99 22.18 -87.39%
DY 0.00 0.00 0.00 4.62 0.00 0.00 0.00 -
P/NAPS 0.65 0.53 0.45 0.46 0.46 0.53 0.39 40.52%

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