[SEACERA] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -6.02%
YoY- 52.52%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 63,294 50,813 87,390 101,929 88,300 79,464 97,354 -6.92%
PBT 17,710 -1,330 43,374 5,658 4,756 7,496 9,789 10.38%
Tax -552 2,286 -909 -1,300 -1,922 -1,440 -1,526 -15.58%
NP 17,158 956 42,465 4,358 2,833 6,056 8,262 12.94%
-
NP to SH 17,158 956 42,465 4,321 2,833 6,056 8,262 12.94%
-
Tax Rate 3.12% - 2.10% 22.98% 40.41% 19.21% 15.59% -
Total Cost 46,136 49,857 44,925 97,570 85,466 73,408 89,092 -10.38%
-
Net Worth 192,153 149,820 150,484 86,153 83,356 72,501 70,396 18.20%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 192,153 149,820 150,484 86,153 83,356 72,501 70,396 18.20%
NOSH 176,287 107,014 107,489 58,607 58,701 53,309 53,330 22.03%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 27.11% 1.88% 48.59% 4.28% 3.21% 7.62% 8.49% -
ROE 8.93% 0.64% 28.22% 5.02% 3.40% 8.35% 11.74% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 35.90 47.48 81.30 173.92 150.42 149.06 182.55 -23.73%
EPS 9.73 0.89 39.51 7.37 4.83 11.36 15.49 -7.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.40 1.40 1.47 1.42 1.36 1.32 -3.13%
Adjusted Per Share Value based on latest NOSH - 58,742
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 10.17 8.17 14.05 16.38 14.19 12.77 15.65 -6.92%
EPS 2.76 0.15 6.83 0.69 0.46 0.97 1.33 12.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3089 0.2408 0.2419 0.1385 0.134 0.1165 0.1131 18.22%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.08 0.685 0.80 0.57 0.44 0.39 0.29 -
P/RPS 3.01 1.44 0.98 0.33 0.29 0.26 0.16 63.04%
P/EPS 11.10 76.68 2.02 7.73 9.12 3.43 1.87 34.54%
EY 9.01 1.30 49.38 12.94 10.97 29.13 53.43 -25.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.49 0.57 0.39 0.31 0.29 0.22 28.47%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 24/11/14 27/11/13 20/11/12 22/11/11 25/10/10 22/10/09 25/11/08 -
Price 0.995 0.905 0.65 0.59 0.53 0.37 0.28 -
P/RPS 2.77 1.91 0.80 0.34 0.35 0.25 0.15 62.54%
P/EPS 10.22 101.31 1.65 8.00 10.98 3.26 1.81 33.42%
EY 9.78 0.99 60.78 12.50 9.11 30.70 55.33 -25.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.65 0.46 0.40 0.37 0.27 0.21 27.66%

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