[SEACERA] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
16-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 117.31%
YoY- 172.16%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 92,542 73,016 47,135 21,520 78,310 59,868 39,142 77.01%
PBT 3,577 7,342 4,161 1,443 -4,707 -2,139 -2,379 -
Tax 456 -1,145 -678 -326 -1,746 -259 86 202.53%
NP 4,033 6,197 3,483 1,117 -6,453 -2,398 -2,293 -
-
NP to SH 4,033 6,197 3,483 1,117 -6,453 -2,398 -2,293 -
-
Tax Rate -12.75% 15.60% 16.29% 22.59% - - - -
Total Cost 88,509 66,819 43,652 20,403 84,763 62,266 41,435 65.48%
-
Net Worth 68,272 70,396 67,739 65,202 63,984 68,209 68,256 0.01%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 5 - - - - - - -
Div Payout % 0.13% - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 68,272 70,396 67,739 65,202 63,984 68,209 68,256 0.01%
NOSH 53,337 53,330 53,338 53,444 53,320 53,288 53,325 0.01%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 4.36% 8.49% 7.39% 5.19% -8.24% -4.01% -5.86% -
ROE 5.91% 8.80% 5.14% 1.71% -10.09% -3.52% -3.36% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 173.50 136.91 88.37 40.27 146.87 112.35 73.40 76.98%
EPS 7.56 11.62 6.53 2.09 -12.10 -4.50 -4.30 -
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.32 1.27 1.22 1.20 1.28 1.28 0.00%
Adjusted Per Share Value based on latest NOSH - 53,444
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 14.87 11.74 7.58 3.46 12.59 9.62 6.29 77.00%
EPS 0.65 1.00 0.56 0.18 -1.04 -0.39 -0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1097 0.1131 0.1089 0.1048 0.1028 0.1096 0.1097 0.00%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.28 0.29 0.22 0.33 0.48 0.49 0.65 -
P/RPS 0.16 0.21 0.25 0.82 0.33 0.44 0.89 -67.98%
P/EPS 3.70 2.50 3.37 15.79 -3.97 -10.89 -15.12 -
EY 27.00 40.07 29.68 6.33 -25.21 -9.18 -6.62 -
DY 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.22 0.17 0.27 0.40 0.38 0.51 -42.76%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 25/11/08 30/07/08 16/05/08 28/02/08 27/11/07 24/08/07 -
Price 0.34 0.28 0.39 0.31 0.37 0.50 0.60 -
P/RPS 0.20 0.20 0.44 0.77 0.25 0.45 0.82 -60.79%
P/EPS 4.50 2.41 5.97 14.83 -3.06 -11.11 -13.95 -
EY 22.24 41.50 16.74 6.74 -32.71 -9.00 -7.17 -
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.21 0.31 0.25 0.31 0.39 0.47 -30.77%

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