[SEACERA] QoQ 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- -179.31%
YoY- 52.59%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
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 19,235 21,814 18,549 19,526 25,882 25,615 21,520 -7.20%
PBT 1,963 1,895 1,979 -3,765 3,182 2,718 1,443 22.74%
Tax -375 -330 -375 1,611 -466 -352 -326 9.77%
NP 1,588 1,565 1,604 -2,154 2,716 2,366 1,117 26.40%
-
NP to SH 1,588 1,565 1,604 -2,154 2,716 2,366 1,117 26.40%
-
Tax Rate 19.10% 17.41% 18.95% - 14.64% 12.95% 22.59% -
Total Cost 17,647 20,249 16,945 21,680 23,166 23,249 20,403 -9.21%
-
Net Worth 72,472 71,573 69,808 68,245 70,434 67,676 65,202 7.29%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 72,472 71,573 69,808 68,245 70,434 67,676 65,202 7.29%
NOSH 53,288 53,412 53,289 53,316 53,359 53,288 53,444 -0.19%
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 8.26% 7.17% 8.65% -11.03% 10.49% 9.24% 5.19% -
ROE 2.19% 2.19% 2.30% -3.16% 3.86% 3.50% 1.71% -
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 36.10 40.84 34.81 36.62 48.50 48.07 40.27 -7.02%
EPS 2.98 2.93 3.01 -4.04 5.09 4.44 2.09 26.65%
DPS 0.00 0.00 0.00 0.00 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 3.09 3.51 2.98 3.14 4.16 4.12 3.46 -7.25%
EPS 0.26 0.25 0.26 -0.35 0.44 0.38 0.18 27.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1165 0.115 0.1122 0.1097 0.1132 0.1088 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 1.08 0.91 1.61 0.76 0.60 0.46 0.82 20.13%
P/EPS 13.09 12.63 18.60 -6.93 5.70 4.95 15.79 -11.74%
EY 7.64 7.92 5.38 -14.43 17.55 20.18 6.33 13.34%
DY 0.00 0.00 0.00 0.00 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 1.03 0.88 0.92 0.93 0.58 0.81 0.77 21.38%
P/EPS 12.42 12.29 10.63 -8.42 5.50 8.78 14.83 -11.14%
EY 8.05 8.14 9.41 -11.88 18.18 11.38 6.74 12.55%
DY 0.00 0.00 0.00 0.00 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