[SEACERA] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
13-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -2.43%
YoY- -33.85%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 20,666 28,158 28,071 21,814 25,615 19,589 22,441 -1.36%
PBT 29,504 837 2,292 1,895 2,718 -1,016 933 77.73%
Tax -487 -350 -565 -330 -352 211 -225 13.72%
NP 29,017 487 1,727 1,565 2,366 -805 708 85.57%
-
NP to SH 29,017 487 1,727 1,565 2,366 -805 658 87.85%
-
Tax Rate 1.65% 41.82% 24.65% 17.41% 12.95% - 24.12% -
Total Cost -8,351 27,671 26,344 20,249 23,249 20,394 21,733 -
-
Net Worth 144,387 86,251 82,544 71,573 67,676 68,238 81,313 10.03%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 144,387 86,251 82,544 71,573 67,676 68,238 81,313 10.03%
NOSH 99,577 58,674 58,542 53,412 53,288 53,311 53,495 10.90%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 140.41% 1.73% 6.15% 7.17% 9.24% -4.11% 3.15% -
ROE 20.10% 0.56% 2.09% 2.19% 3.50% -1.18% 0.81% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 20.75 47.99 47.95 40.84 48.07 36.74 41.95 -11.06%
EPS 29.14 0.83 2.95 2.93 4.44 -1.51 1.23 69.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.47 1.41 1.34 1.27 1.28 1.52 -0.78%
Adjusted Per Share Value based on latest NOSH - 53,412
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 3.32 4.53 4.51 3.51 4.12 3.15 3.61 -1.38%
EPS 4.66 0.08 0.28 0.25 0.38 -0.13 0.11 86.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2321 0.1386 0.1327 0.115 0.1088 0.1097 0.1307 10.03%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.61 0.70 0.36 0.37 0.22 0.65 0.55 -
P/RPS 2.94 1.46 0.75 0.91 0.46 1.77 1.31 14.40%
P/EPS 2.09 84.34 12.20 12.63 4.95 -43.05 44.72 -39.95%
EY 47.77 1.19 8.19 7.92 20.18 -2.32 2.24 66.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.48 0.26 0.28 0.17 0.51 0.36 2.60%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 16/08/11 10/08/10 13/08/09 30/07/08 24/08/07 18/08/06 -
Price 0.77 0.67 0.45 0.36 0.39 0.60 0.48 -
P/RPS 3.71 1.40 0.94 0.88 0.81 1.63 1.14 21.71%
P/EPS 2.64 80.72 15.25 12.29 8.78 -39.74 39.02 -36.13%
EY 37.84 1.24 6.56 8.14 11.38 -2.52 2.56 56.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.46 0.32 0.27 0.31 0.47 0.32 8.76%

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