[SEACERA] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Annualized Quarter Result
Revenue	59,046	51,390	91,720	105,040	95,232	80,726	94,270	-7.49%
YoY %	14.90%	-43.97%	-12.68%	10.30%	17.97%	-14.37%	-	-
Horiz. %	62.63%	54.51%	97.30%	111.42%	101.02%	85.63%	100.00%	-
PBT	25,828	-1,394	62,846	5,954	5,500	7,748	8,322	20.76%
YoY %	1,952.80%	-102.22%	955.53%	8.25%	-29.01%	-6.90%	-	-
Horiz. %	310.36%	-16.75%	755.18%	71.55%	66.09%	93.10%	100.00%	-
Tax	-620	1,928	-750	-1,300	-2,030	-1,410	-1,356	-12.22%
YoY %	-132.16%	357.07%	42.31%	35.96%	-43.97%	-3.98%	-	-
Horiz. %	45.72%	-142.18%	55.31%	95.87%	149.71%	103.98%	100.00%	-
NP	25,208	534	62,096	4,654	3,470	6,338	6,966	23.89%
YoY %	4,620.60%	-99.14%	1,234.25%	34.12%	-45.25%	-9.02%	-	-
Horiz. %	361.87%	7.67%	891.42%	66.81%	49.81%	90.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	25,208	534	62,096	4,598	3,470	6,338	6,966	23.89%
YoY %	4,620.60%	-99.14%	1,250.50%	32.51%	-45.25%	-9.02%	-	-
Horiz. %	361.87%	7.67%	891.42%	66.01%	49.81%	90.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.40%	-	1.19%	21.83%	36.91%	18.20%	16.29%	-
YoY %	0.00%	-	-94.55%	-40.86%	102.80%	11.72%	-	-
Horiz. %	14.73%	-	7.31%	134.01%	226.58%	111.72%	100.00%	-
Total Cost	33,838	50,856	29,624	100,386	91,762	74,388	87,304	-14.60%
YoY %	-33.46%	71.67%	-70.49%	9.40%	23.36%	-14.79%	-	-
Horiz. %	38.76%	58.25%	33.93%	114.98%	105.11%	85.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	190,408	151,655	144,386	86,212	82,646	71,489	67,739	18.78%
YoY %	25.55%	5.03%	67.48%	4.31%	15.61%	5.54%	-	-
Horiz. %	281.09%	223.88%	213.15%	127.27%	122.01%	105.54%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	190,408	151,655	144,386	86,212	82,646	71,489	67,739	18.78%
YoY %	25.55%	5.03%	67.48%	4.31%	15.61%	5.54%	-	-
Horiz. %	281.09%	223.88%	213.15%	127.27%	122.01%	105.54%	100.00%	-
NOSH	168,502	106,800	99,576	58,647	58,614	53,350	53,338	21.12%
YoY %	57.77%	7.25%	69.79%	0.06%	9.87%	0.02%	-	-
Horiz. %	315.91%	200.23%	186.69%	109.95%	109.89%	100.02%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	42.69%	1.04%	67.70%	4.43%	3.64%	7.85%	7.39%	-
YoY %	4,004.81%	-98.46%	1,428.22%	21.70%	-53.63%	6.22%	-	-
Horiz. %	577.67%	14.07%	916.10%	59.95%	49.26%	106.22%	100.00%	-
ROE	13.24%	0.35%	43.01%	5.33%	4.20%	8.87%	10.28%	-
YoY %	3,682.86%	-99.19%	706.94%	26.90%	-52.65%	-13.72%	-	-
Horiz. %	128.79%	3.40%	418.39%	51.85%	40.86%	86.28%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	35.04	48.12	92.11	179.10	162.47	151.31	176.74	-23.62%
YoY %	-27.18%	-47.76%	-48.57%	10.24%	7.38%	-14.39%	-	-
Horiz. %	19.83%	27.23%	52.12%	101.34%	91.93%	85.61%	100.00%	-
EPS	14.96	0.50	62.36	7.84	5.92	11.88	13.06	2.28%
YoY %	2,892.00%	-99.20%	695.41%	32.43%	-50.17%	-9.04%	-	-
Horiz. %	114.55%	3.83%	477.49%	60.03%	45.33%	90.96%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.13	1.42	1.45	1.47	1.41	1.34	1.27	-1.92%
YoY %	-20.42%	-2.07%	-1.36%	4.26%	5.22%	5.51%	-	-
Horiz. %	88.98%	111.81%	114.17%	115.75%	111.02%	105.51%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 58,674
RPS	9.49	8.26	14.74	16.88	15.31	12.98	15.15	-7.49%
YoY %	14.89%	-43.96%	-12.68%	10.25%	17.95%	-14.32%	-	-
Horiz. %	62.64%	54.52%	97.29%	111.42%	101.06%	85.68%	100.00%	-
EPS	4.05	0.09	9.98	0.74	0.56	1.02	1.12	23.87%
YoY %	4,400.00%	-99.10%	1,248.65%	32.14%	-45.10%	-8.93%	-	-
Horiz. %	361.61%	8.04%	891.07%	66.07%	50.00%	91.07%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.306	0.2438	0.2321	0.1386	0.1328	0.1149	0.1089	18.78%
YoY %	25.51%	5.04%	67.46%	4.37%	15.58%	5.51%	-	-
Horiz. %	280.99%	223.88%	213.13%	127.27%	121.95%	105.51%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	0.93	0.62	0.61	0.70	0.36	0.37	0.22	-
P/RPS	2.65	1.29	0.66	0.39	0.22	0.24	0.12	67.45%
YoY %	105.43%	95.45%	69.23%	77.27%	-8.33%	100.00%	-	-
Horiz. %	2,208.33%	1,075.00%	550.00%	325.00%	183.33%	200.00%	100.00%	-
P/EPS	6.22	124.00	0.98	8.93	6.08	3.11	1.68	24.36%
YoY %	-94.98%	12,553.06%	-89.03%	46.88%	95.50%	85.12%	-	-
Horiz. %	370.24%	7,380.95%	58.33%	531.55%	361.90%	185.12%	100.00%	-
EY	16.09	0.81	102.23	11.20	16.44	32.11	59.36	-19.54%
YoY %	1,886.42%	-99.21%	812.77%	-31.87%	-48.80%	-45.91%	-	-
Horiz. %	27.11%	1.36%	172.22%	18.87%	27.70%	54.09%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.82	0.44	0.42	0.48	0.26	0.28	0.17	29.96%
YoY %	86.36%	4.76%	-12.50%	84.62%	-7.14%	64.71%	-	-
Horiz. %	482.35%	258.82%	247.06%	282.35%	152.94%	164.71%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	29/08/14	29/08/13	29/08/12	16/08/11	10/08/10	13/08/09	30/07/08	-
Price	1.21	0.75	0.77	0.67	0.45	0.36	0.39	-
P/RPS	3.45	1.56	0.84	0.37	0.28	0.24	0.22	58.17%
YoY %	121.15%	85.71%	127.03%	32.14%	16.67%	9.09%	-	-
Horiz. %	1,568.18%	709.09%	381.82%	168.18%	127.27%	109.09%	100.00%	-
P/EPS	8.09	150.00	1.23	8.55	7.60	3.03	2.99	18.03%
YoY %	-94.61%	12,095.12%	-85.61%	12.50%	150.83%	1.34%	-	-
Horiz. %	270.57%	5,016.72%	41.14%	285.95%	254.18%	101.34%	100.00%	-
EY	12.36	0.67	80.99	11.70	13.16	33.00	33.49	-15.29%
YoY %	1,744.78%	-99.17%	592.22%	-11.09%	-60.12%	-1.46%	-	-
Horiz. %	36.91%	2.00%	241.83%	34.94%	39.30%	98.54%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.07	0.53	0.53	0.46	0.32	0.27	0.31	22.92%
YoY %	101.89%	0.00%	15.22%	43.75%	18.52%	-12.90%	-	-
Horiz. %	345.16%	170.97%	170.97%	148.39%	103.23%	87.10%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos