[SEACERA] QoQ TTM 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- 12.04%
YoY- 187.93%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 78,002 79,124 85,771 89,572 92,543 91,460 86,304 -6.50%
PBT 8,585 2,072 3,291 4,114 3,578 3,718 -42 -
Tax -194 531 440 418 467 -2,062 -1,941 -78.37%
NP 8,391 2,603 3,731 4,532 4,045 1,656 -1,983 -
-
NP to SH 8,391 2,603 3,731 4,532 4,045 1,656 -1,983 -
-
Tax Rate 2.26% -25.63% -13.37% -10.16% -13.05% 55.46% - -
Total Cost 69,611 76,521 82,040 85,040 88,498 89,804 88,287 -14.61%
-
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 % 0.06% - - - - - - -
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 10.76% 3.29% 4.35% 5.06% 4.37% 1.81% -2.30% -
ROE 11.07% 3.59% 5.21% 6.49% 5.93% 2.35% -2.93% -
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 146.17 148.48 160.58 168.09 173.57 171.40 161.96 -6.59%
EPS 15.72 4.88 6.99 8.50 7.59 3.10 -3.72 -
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 12.54 12.72 13.79 14.40 14.87 14.70 13.87 -6.48%
EPS 1.35 0.42 0.60 0.73 0.65 0.27 -0.32 -
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 0.24 0.26 0.23 0.33 0.16 0.17 0.14 43.09%
P/EPS 2.23 7.98 5.30 6.58 3.69 9.34 -5.91 -
EY 44.93 12.52 18.88 15.19 27.10 10.70 -16.91 -
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 0.31 0.25 0.22 0.19 0.20 0.16 0.24 18.54%
P/EPS 2.93 7.57 5.15 3.76 4.48 9.02 -10.48 -
EY 34.18 13.20 19.40 26.58 22.31 11.08 -9.54 -
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