[SEACERA] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
14-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 174.47%
YoY- 43.6%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 18,404 19,235 21,814 18,549 19,526 25,882 25,615 -19.73%
PBT 2,748 1,963 1,895 1,979 -3,765 3,182 2,718 0.73%
Tax 886 -375 -330 -375 1,611 -466 -352 -
NP 3,634 1,588 1,565 1,604 -2,154 2,716 2,366 33.01%
-
NP to SH 3,634 1,588 1,565 1,604 -2,154 2,716 2,366 33.01%
-
Tax Rate -32.24% 19.10% 17.41% 18.95% - 14.64% 12.95% -
Total Cost 14,770 17,647 20,249 16,945 21,680 23,166 23,249 -26.03%
-
Net Worth 75,775 72,472 71,573 69,808 68,245 70,434 67,676 7.80%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 5 - - - - - - -
Div Payout % 0.15% - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 75,775 72,472 71,573 69,808 68,245 70,434 67,676 7.80%
NOSH 53,362 53,288 53,412 53,289 53,316 53,359 53,288 0.09%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 19.75% 8.26% 7.17% 8.65% -11.03% 10.49% 9.24% -
ROE 4.80% 2.19% 2.19% 2.30% -3.16% 3.86% 3.50% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 34.49 36.10 40.84 34.81 36.62 48.50 48.07 -19.80%
EPS 6.81 2.98 2.93 3.01 -4.04 5.09 4.44 32.89%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.36 1.34 1.31 1.28 1.32 1.27 7.70%
Adjusted Per Share Value based on latest NOSH - 53,289
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 2.96 3.09 3.51 2.98 3.14 4.16 4.12 -19.73%
EPS 0.58 0.26 0.25 0.26 -0.35 0.44 0.38 32.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1218 0.1165 0.115 0.1122 0.1097 0.1132 0.1088 7.79%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.35 0.39 0.37 0.56 0.28 0.29 0.22 -
P/RPS 1.01 1.08 0.91 1.61 0.76 0.60 0.46 68.68%
P/EPS 5.14 13.09 12.63 18.60 -6.93 5.70 4.95 2.53%
EY 19.46 7.64 7.92 5.38 -14.43 17.55 20.18 -2.38%
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.29 0.28 0.43 0.22 0.22 0.17 29.22%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 22/10/09 13/08/09 14/05/09 26/02/09 25/11/08 30/07/08 -
Price 0.46 0.37 0.36 0.32 0.34 0.28 0.39 -
P/RPS 1.33 1.03 0.88 0.92 0.93 0.58 0.81 39.05%
P/EPS 6.75 12.42 12.29 10.63 -8.42 5.50 8.78 -16.03%
EY 14.80 8.05 8.14 9.41 -11.88 18.18 11.38 19.08%
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.27 0.27 0.24 0.27 0.21 0.31 2.13%

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