[SEACERA] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 187.8%
YoY- 4.99%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 16,965 19,683 20,666 25,195 19,670 23,927 28,158 -28.55%
PBT -4,835 1,108 29,504 1,919 779 1,306 837 -
Tax 7,041 -307 -487 -69 -2,848 -325 -350 -
NP 2,206 801 29,017 1,850 -2,069 981 487 172.51%
-
NP to SH 2,206 801 29,017 1,850 -2,107 981 487 172.51%
-
Tax Rate - 27.71% 1.65% 3.60% 365.60% 24.89% 41.82% -
Total Cost 14,759 18,882 -8,351 23,345 21,739 22,946 27,671 -34.10%
-
Net Worth 152,805 149,519 144,387 85,474 83,694 86,351 86,251 46.16%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 3,228 - - - 1,755 - - -
Div Payout % 146.34% - - - 0.00% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 152,805 149,519 144,387 85,474 83,694 86,351 86,251 46.16%
NOSH 107,609 106,800 99,577 58,544 58,527 58,742 58,674 49.55%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 13.00% 4.07% 140.41% 7.34% -10.52% 4.10% 1.73% -
ROE 1.44% 0.54% 20.10% 2.16% -2.52% 1.14% 0.56% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 15.77 18.43 20.75 43.04 33.61 40.73 47.99 -52.21%
EPS 2.05 0.75 29.14 3.16 -3.60 1.67 0.83 82.21%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.42 1.40 1.45 1.46 1.43 1.47 1.47 -2.27%
Adjusted Per Share Value based on latest NOSH - 58,544
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 2.73 3.16 3.32 4.05 3.16 3.85 4.53 -28.54%
EPS 0.35 0.13 4.66 0.30 -0.34 0.16 0.08 166.30%
DPS 0.52 0.00 0.00 0.00 0.28 0.00 0.00 -
NAPS 0.2456 0.2403 0.2321 0.1374 0.1345 0.1388 0.1386 46.18%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.65 0.80 0.61 0.54 0.60 0.57 0.70 -
P/RPS 4.12 4.34 2.94 1.25 1.79 1.40 1.46 99.06%
P/EPS 31.71 106.67 2.09 17.09 -16.67 34.13 84.34 -47.75%
EY 3.15 0.94 47.77 5.85 -6.00 2.93 1.19 90.79%
DY 4.62 0.00 0.00 0.00 5.00 0.00 0.00 -
P/NAPS 0.46 0.57 0.42 0.37 0.42 0.39 0.48 -2.78%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 20/11/12 29/08/12 28/05/12 29/02/12 22/11/11 16/08/11 -
Price 0.65 0.65 0.77 0.57 0.60 0.59 0.67 -
P/RPS 4.12 3.53 3.71 1.32 1.79 1.45 1.40 104.68%
P/EPS 31.71 86.67 2.64 18.04 -16.67 35.33 80.72 -46.20%
EY 3.15 1.15 37.84 5.54 -6.00 2.83 1.24 85.65%
DY 4.62 0.00 0.00 0.00 5.00 0.00 0.00 -
P/NAPS 0.46 0.46 0.53 0.39 0.42 0.40 0.46 0.00%

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