[SEACERA] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
24-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -48.13%
YoY- -408.61%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 47,616 40,363 47,135 39,142 43,435 39,207 38,248 3.71%
PBT 2,750 3,874 4,161 -2,379 1,001 848 1,366 12.36%
Tax -1,015 -705 -678 86 -233 -249 -426 15.56%
NP 1,735 3,169 3,483 -2,293 768 599 940 10.74%
-
NP to SH 1,735 3,169 3,483 -2,293 743 485 940 10.74%
-
Tax Rate 36.91% 18.20% 16.29% - 23.28% 29.36% 31.19% -
Total Cost 45,881 37,194 43,652 41,435 42,667 38,608 37,308 3.50%
-
Net Worth 82,646 71,489 67,739 68,256 81,248 83,142 82,249 0.08%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - 1,068 -
Div Payout % - - - - - - 113.64% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 82,646 71,489 67,739 68,256 81,248 83,142 82,249 0.08%
NOSH 58,614 53,350 53,338 53,325 53,453 53,296 53,409 1.56%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 3.64% 7.85% 7.39% -5.86% 1.77% 1.53% 2.46% -
ROE 2.10% 4.43% 5.14% -3.36% 0.91% 0.58% 1.14% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 81.24 75.66 88.37 73.40 81.26 73.56 71.61 2.12%
EPS 2.96 5.94 6.53 -4.30 1.39 0.91 1.76 9.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.41 1.34 1.27 1.28 1.52 1.56 1.54 -1.45%
Adjusted Per Share Value based on latest NOSH - 53,311
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 7.65 6.49 7.58 6.29 6.98 6.30 6.15 3.70%
EPS 0.28 0.51 0.56 -0.37 0.12 0.08 0.15 10.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.17 -
NAPS 0.1328 0.1149 0.1089 0.1097 0.1306 0.1336 0.1322 0.07%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.36 0.37 0.22 0.65 0.55 0.72 1.02 -
P/RPS 0.44 0.49 0.25 0.89 0.68 0.98 1.42 -17.73%
P/EPS 12.16 6.23 3.37 -15.12 39.57 79.12 57.95 -22.90%
EY 8.22 16.05 29.68 -6.62 2.53 1.26 1.73 29.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.96 -
P/NAPS 0.26 0.28 0.17 0.51 0.36 0.46 0.66 -14.37%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 10/08/10 13/08/09 30/07/08 24/08/07 18/08/06 30/08/05 30/08/04 -
Price 0.45 0.36 0.39 0.60 0.48 0.63 0.97 -
P/RPS 0.55 0.48 0.44 0.82 0.59 0.86 1.35 -13.89%
P/EPS 15.20 6.06 5.97 -13.95 34.53 69.23 55.11 -19.31%
EY 6.58 16.50 16.74 -7.17 2.90 1.44 1.81 23.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.06 -
P/NAPS 0.32 0.27 0.31 0.47 0.32 0.40 0.63 -10.67%

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