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

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
16-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -34.76%
YoY- 32.51%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 59,046 51,390 91,720 105,040 95,232 80,726 94,270 -7.49%
PBT 25,828 -1,394 62,846 5,954 5,500 7,748 8,322 20.76%
Tax -620 1,928 -750 -1,300 -2,030 -1,410 -1,356 -12.22%
NP 25,208 534 62,096 4,654 3,470 6,338 6,966 23.89%
-
NP to SH 25,208 534 62,096 4,598 3,470 6,338 6,966 23.89%
-
Tax Rate 2.40% - 1.19% 21.83% 36.91% 18.20% 16.29% -
Total Cost 33,838 50,856 29,624 100,386 91,762 74,388 87,304 -14.60%
-
Net Worth 190,408 151,655 144,386 86,212 82,646 71,489 67,739 18.78%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 190,408 151,655 144,386 86,212 82,646 71,489 67,739 18.78%
NOSH 168,502 106,800 99,576 58,647 58,614 53,350 53,338 21.12%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 42.69% 1.04% 67.70% 4.43% 3.64% 7.85% 7.39% -
ROE 13.24% 0.35% 43.01% 5.33% 4.20% 8.87% 10.28% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 35.04 48.12 92.11 179.10 162.47 151.31 176.74 -23.62%
EPS 14.96 0.50 62.36 7.84 5.92 11.88 13.06 2.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.42 1.45 1.47 1.41 1.34 1.27 -1.92%
Adjusted Per Share Value based on latest NOSH - 58,674
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 9.49 8.26 14.74 16.88 15.31 12.98 15.15 -7.49%
EPS 4.05 0.09 9.98 0.74 0.56 1.02 1.12 23.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.306 0.2438 0.2321 0.1386 0.1328 0.1149 0.1089 18.78%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
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%
P/EPS 6.22 124.00 0.98 8.93 6.08 3.11 1.68 24.36%
EY 16.09 0.81 102.23 11.20 16.44 32.11 59.36 -19.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.44 0.42 0.48 0.26 0.28 0.17 29.96%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
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%
P/EPS 8.09 150.00 1.23 8.55 7.60 3.03 2.99 18.03%
EY 12.36 0.67 80.99 11.70 13.16 33.00 33.49 -15.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.53 0.53 0.46 0.32 0.27 0.31 22.92%

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