[SEACERA] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 126.65%
YoY- 537.88%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 59,598 73,016 59,868 66,239 62,558 60,539 53,471 1.82%
PBT 5,622 7,342 -2,139 2,003 818 3,111 4,119 5.31%
Tax -1,080 -1,145 -259 -319 -374 -1,046 -1,971 -9.53%
NP 4,542 6,197 -2,398 1,684 444 2,065 2,148 13.27%
-
NP to SH 4,542 6,197 -2,398 1,684 264 2,065 2,148 13.27%
-
Tax Rate 19.21% 15.60% - 15.93% 45.72% 33.62% 47.85% -
Total Cost 55,056 66,819 62,266 64,555 62,114 58,474 51,323 1.17%
-
Net Worth 72,501 70,396 68,209 81,617 80,783 81,639 81,549 -1.93%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - 2,667 799 -
Div Payout % - - - - - 129.20% 37.22% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 72,501 70,396 68,209 81,617 80,783 81,639 81,549 -1.93%
NOSH 53,309 53,330 53,288 53,345 52,800 53,359 53,300 0.00%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 7.62% 8.49% -4.01% 2.54% 0.71% 3.41% 4.02% -
ROE 6.26% 8.80% -3.52% 2.06% 0.33% 2.53% 2.63% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 111.80 136.91 112.35 124.17 118.48 113.46 100.32 1.82%
EPS 8.52 11.62 -4.50 2.84 0.50 3.87 4.03 13.27%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 1.50 -
NAPS 1.36 1.32 1.28 1.53 1.53 1.53 1.53 -1.94%
Adjusted Per Share Value based on latest NOSH - 53,611
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 9.58 11.74 9.62 10.65 10.06 9.73 8.59 1.83%
EPS 0.73 1.00 -0.39 0.27 0.04 0.33 0.35 13.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.43 0.13 -
NAPS 0.1165 0.1131 0.1096 0.1312 0.1298 0.1312 0.1311 -1.94%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.39 0.29 0.49 0.60 0.54 0.94 1.15 -
P/RPS 0.35 0.21 0.44 0.48 0.46 0.83 1.15 -17.96%
P/EPS 4.58 2.50 -10.89 19.01 108.00 24.29 28.54 -26.26%
EY 21.85 40.07 -9.18 5.26 0.93 4.12 3.50 35.65%
DY 0.00 0.00 0.00 0.00 0.00 5.32 1.30 -
P/NAPS 0.29 0.22 0.38 0.39 0.35 0.61 0.75 -14.63%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 22/10/09 25/11/08 27/11/07 30/11/06 25/11/05 25/11/04 21/11/03 -
Price 0.37 0.28 0.50 0.52 0.48 0.87 1.18 -
P/RPS 0.33 0.20 0.45 0.42 0.41 0.77 1.18 -19.11%
P/EPS 4.34 2.41 -11.11 16.47 96.00 22.48 29.28 -27.23%
EY 23.03 41.50 -9.00 6.07 1.04 4.45 3.42 37.37%
DY 0.00 0.00 0.00 0.00 0.00 5.75 1.27 -
P/NAPS 0.27 0.21 0.39 0.34 0.31 0.57 0.77 -16.01%

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