[SEACERA] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Cumulative Result
Revenue	25,695	45,860	52,520	47,616	40,363	47,135	39,142	-6.76%
YoY %	-43.97%	-12.68%	10.30%	17.97%	-14.37%	20.42%	-	-
Horiz. %	65.65%	117.16%	134.18%	121.65%	103.12%	120.42%	100.00%	-
PBT	-697	31,423	2,977	2,750	3,874	4,161	-2,379	-18.48%
YoY %	-102.22%	955.53%	8.25%	-29.01%	-6.90%	274.91%	-	-
Horiz. %	29.30%	-1,320.85%	-125.14%	-115.59%	-162.84%	-174.91%	100.00%	-
Tax	964	-375	-650	-1,015	-705	-678	86	49.54%
YoY %	357.07%	42.31%	35.96%	-43.97%	-3.98%	-888.37%	-	-
Horiz. %	1,120.93%	-436.05%	-755.81%	-1,180.23%	-819.77%	-788.37%	100.00%	-
NP	267	31,048	2,327	1,735	3,169	3,483	-2,293	-
YoY %	-99.14%	1,234.25%	34.12%	-45.25%	-9.02%	251.90%	-	-
Horiz. %	-11.64%	-1,354.03%	-101.48%	-75.67%	-138.20%	-151.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	267	31,048	2,299	1,735	3,169	3,483	-2,293	-
YoY %	-99.14%	1,250.50%	32.51%	-45.25%	-9.02%	251.90%	-	-
Horiz. %	-11.64%	-1,354.03%	-100.26%	-75.67%	-138.20%	-151.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	1.19%	21.83%	36.91%	18.20%	16.29%	-	-
YoY %	-	-94.55%	-40.86%	102.80%	11.72%	0.00%	-	-
Horiz. %	-	7.31%	134.01%	226.58%	111.72%	100.00%	-	-
Total Cost	25,428	14,812	50,193	45,881	37,194	43,652	41,435	-7.80%
YoY %	71.67%	-70.49%	9.40%	23.36%	-14.79%	5.35%	-	-
Horiz. %	61.37%	35.75%	121.14%	110.73%	89.76%	105.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	151,655	144,386	86,212	82,646	71,489	67,739	68,256	14.21%
YoY %	5.03%	67.48%	4.31%	15.61%	5.54%	-0.76%	-	-
Horiz. %	222.19%	211.54%	126.31%	121.08%	104.74%	99.24%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	151,655	144,386	86,212	82,646	71,489	67,739	68,256	14.21%
YoY %	5.03%	67.48%	4.31%	15.61%	5.54%	-0.76%	-	-
Horiz. %	222.19%	211.54%	126.31%	121.08%	104.74%	99.24%	100.00%	-
NOSH	106,800	99,576	58,647	58,614	53,350	53,338	53,325	12.26%
YoY %	7.25%	69.79%	0.06%	9.87%	0.02%	0.02%	-	-
Horiz. %	200.28%	186.73%	109.98%	109.92%	100.05%	100.02%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	1.04%	67.70%	4.43%	3.64%	7.85%	7.39%	-5.86%	-
YoY %	-98.46%	1,428.22%	21.70%	-53.63%	6.22%	226.11%	-	-
Horiz. %	-17.75%	-1,155.29%	-75.60%	-62.12%	-133.96%	-126.11%	100.00%	-
ROE	0.18%	21.50%	2.67%	2.10%	4.43%	5.14%	-3.36%	-
YoY %	-99.16%	705.24%	27.14%	-52.60%	-13.81%	252.98%	-	-
Horiz. %	-5.36%	-639.88%	-79.46%	-62.50%	-131.85%	-152.98%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	24.06	46.05	89.55	81.24	75.66	88.37	73.40	-16.94%
YoY %	-47.75%	-48.58%	10.23%	7.38%	-14.38%	20.40%	-	-
Horiz. %	32.78%	62.74%	122.00%	110.68%	103.08%	120.40%	100.00%	-
EPS	0.25	31.18	3.92	2.96	5.94	6.53	-4.30	-
YoY %	-99.20%	695.41%	32.43%	-50.17%	-9.04%	251.86%	-	-
Horiz. %	-5.81%	-725.12%	-91.16%	-68.84%	-138.14%	-151.86%	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	1.42	1.45	1.47	1.41	1.34	1.27	1.28	1.74%
YoY %	-2.07%	-1.36%	4.26%	5.22%	5.51%	-0.78%	-	-
Horiz. %	110.94%	113.28%	114.84%	110.16%	104.69%	99.22%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 58,542
RPS	4.13	7.37	8.44	7.65	6.49	7.58	6.29	-6.76%
YoY %	-43.96%	-12.68%	10.33%	17.87%	-14.38%	20.51%	-	-
Horiz. %	65.66%	117.17%	134.18%	121.62%	103.18%	120.51%	100.00%	-
EPS	0.04	4.99	0.37	0.28	0.51	0.56	-0.37	-
YoY %	-99.20%	1,248.65%	32.14%	-45.10%	-8.93%	251.35%	-	-
Horiz. %	-10.81%	-1,348.65%	-100.00%	-75.68%	-137.84%	-151.35%	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	0.2438	0.2321	0.1386	0.1328	0.1149	0.1089	0.1097	14.22%
YoY %	5.04%	67.46%	4.37%	15.58%	5.51%	-0.73%	-	-
Horiz. %	222.24%	211.58%	126.34%	121.06%	104.74%	99.27%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	0.62	0.61	0.70	0.36	0.37	0.22	0.65	-
P/RPS	2.58	1.32	0.78	0.44	0.49	0.25	0.89	19.39%
YoY %	95.45%	69.23%	77.27%	-10.20%	96.00%	-71.91%	-	-
Horiz. %	289.89%	148.31%	87.64%	49.44%	55.06%	28.09%	100.00%	-
P/EPS	248.00	1.96	17.86	12.16	6.23	3.37	-15.12	-
YoY %	12,553.06%	-89.03%	46.88%	95.18%	84.87%	122.29%	-	-
Horiz. %	-1,640.21%	-12.96%	-118.12%	-80.42%	-41.20%	-22.29%	100.00%	-
EY	0.40	51.11	5.60	8.22	16.05	29.68	-6.62	-
YoY %	-99.22%	812.68%	-31.87%	-48.79%	-45.92%	548.34%	-	-
Horiz. %	-6.04%	-772.05%	-84.59%	-124.17%	-242.45%	-448.34%	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	0.44	0.42	0.48	0.26	0.28	0.17	0.51	-2.42%
YoY %	4.76%	-12.50%	84.62%	-7.14%	64.71%	-66.67%	-	-
Horiz. %	86.27%	82.35%	94.12%	50.98%	54.90%	33.33%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	29/08/13	29/08/12	16/08/11	10/08/10	13/08/09	30/07/08	24/08/07	-
Price	0.75	0.77	0.67	0.45	0.36	0.39	0.60	-
P/RPS	3.12	1.67	0.75	0.55	0.48	0.44	0.82	24.92%
YoY %	86.83%	122.67%	36.36%	14.58%	9.09%	-46.34%	-	-
Horiz. %	380.49%	203.66%	91.46%	67.07%	58.54%	53.66%	100.00%	-
P/EPS	300.00	2.47	17.09	15.20	6.06	5.97	-13.95	-
YoY %	12,045.75%	-85.55%	12.43%	150.83%	1.51%	142.80%	-	-
Horiz. %	-2,150.54%	-17.71%	-122.51%	-108.96%	-43.44%	-42.80%	100.00%	-
EY	0.33	40.49	5.85	6.58	16.50	16.74	-7.17	-
YoY %	-99.18%	592.14%	-11.09%	-60.12%	-1.43%	333.47%	-	-
Horiz. %	-4.60%	-564.71%	-81.59%	-91.77%	-230.13%	-233.47%	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	0.53	0.53	0.46	0.32	0.27	0.31	0.47	2.02%
YoY %	0.00%	15.22%	43.75%	18.52%	-12.90%	-34.04%	-	-
Horiz. %	112.77%	112.77%	97.87%	68.09%	57.45%	65.96%	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