[SEACERA] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 126.65%
YoY- 537.88%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 39,142 19,553 86,275 66,239 43,435 20,994 85,182 -40.53%
PBT -2,379 -1,423 -11,510 2,003 1,001 68 1,363 -
Tax 86 -125 -1,617 -319 -233 -8 1,627 -85.99%
NP -2,293 -1,548 -13,127 1,684 768 60 2,990 -
-
NP to SH -2,293 -1,548 -13,221 1,684 743 85 2,866 -
-
Tax Rate - - - 15.93% 23.28% 11.76% -119.37% -
Total Cost 41,435 21,101 99,402 64,555 42,667 20,934 82,192 -36.73%
-
Net Worth 68,256 69,393 70,403 81,617 81,248 80,218 84,276 -13.14%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 68,256 69,393 70,403 81,617 81,248 80,218 84,276 -13.14%
NOSH 53,325 53,379 53,336 53,345 53,453 53,125 53,339 -0.01%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -5.86% -7.92% -15.22% 2.54% 1.77% 0.29% 3.51% -
ROE -3.36% -2.23% -18.78% 2.06% 0.91% 0.11% 3.40% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 73.40 36.63 161.76 124.17 81.26 39.52 159.70 -40.52%
EPS -4.30 -2.90 -24.79 2.84 1.39 0.16 5.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.30 1.32 1.53 1.52 1.51 1.58 -13.13%
Adjusted Per Share Value based on latest NOSH - 53,611
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 6.29 3.14 13.87 10.65 6.98 3.37 13.69 -40.54%
EPS -0.37 -0.25 -2.13 0.27 0.12 0.01 0.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1097 0.1115 0.1132 0.1312 0.1306 0.1289 0.1355 -13.16%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.65 0.62 0.57 0.60 0.55 0.48 0.43 -
P/RPS 0.89 1.69 0.35 0.48 0.68 1.21 0.27 121.97%
P/EPS -15.12 -21.38 -2.30 19.01 39.57 300.00 8.00 -
EY -6.62 -4.68 -43.49 5.26 2.53 0.33 12.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.48 0.43 0.39 0.36 0.32 0.27 52.98%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 24/08/07 30/05/07 28/02/07 30/11/06 18/08/06 26/05/06 28/02/06 -
Price 0.60 0.62 0.66 0.52 0.48 0.50 0.55 -
P/RPS 0.82 1.69 0.41 0.42 0.59 1.27 0.34 80.13%
P/EPS -13.95 -21.38 -2.66 16.47 34.53 312.50 10.24 -
EY -7.17 -4.68 -37.56 6.07 2.90 0.32 9.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.48 0.50 0.34 0.32 0.33 0.35 21.78%

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