[SEACERA] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 128.84%
YoY- 268.71%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 16,965 19,670 25,774 18,404 19,526 18,443 20,036 -2.73%
PBT -4,835 779 2,337 2,748 -3,765 -3,625 -13,513 -15.72%
Tax 7,041 -2,848 -938 886 1,611 -918 -1,298 -
NP 2,206 -2,069 1,399 3,634 -2,154 -4,543 -14,811 -
-
NP to SH 2,206 -2,107 1,383 3,634 -2,154 -4,543 -14,811 -
-
Tax Rate - 365.60% 40.14% -32.24% - - - -
Total Cost 14,759 21,739 24,375 14,770 21,680 22,986 34,847 -13.32%
-
Net Worth 152,805 83,694 83,800 75,775 68,245 64,020 72,005 13.34%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 3,228 1,755 1,758 5 - - - -
Div Payout % 146.34% 0.00% 127.12% 0.15% - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 152,805 83,694 83,800 75,775 68,245 64,020 72,005 13.34%
NOSH 107,609 58,527 58,601 53,362 53,316 53,350 53,337 12.39%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 13.00% -10.52% 5.43% 19.75% -11.03% -24.63% -73.92% -
ROE 1.44% -2.52% 1.65% 4.80% -3.16% -7.10% -20.57% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 15.77 33.61 43.98 34.49 36.62 34.57 37.56 -13.45%
EPS 2.05 -3.60 2.36 6.81 -4.04 -8.52 -27.77 -
DPS 3.00 3.00 3.00 0.01 0.00 0.00 0.00 -
NAPS 1.42 1.43 1.43 1.42 1.28 1.20 1.35 0.84%
Adjusted Per Share Value based on latest NOSH - 53,362
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 2.73 3.16 4.14 2.96 3.14 2.96 3.22 -2.71%
EPS 0.35 -0.34 0.22 0.58 -0.35 -0.73 -2.38 -
DPS 0.52 0.28 0.28 0.00 0.00 0.00 0.00 -
NAPS 0.2456 0.1345 0.1347 0.1218 0.1097 0.1029 0.1157 13.35%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.65 0.60 0.89 0.35 0.28 0.48 0.57 -
P/RPS 4.12 1.79 2.02 1.01 0.76 1.39 1.52 18.06%
P/EPS 31.71 -16.67 37.71 5.14 -6.93 -5.64 -2.05 -
EY 3.15 -6.00 2.65 19.46 -14.43 -17.74 -48.72 -
DY 4.62 5.00 3.37 0.03 0.00 0.00 0.00 -
P/NAPS 0.46 0.42 0.62 0.25 0.22 0.40 0.42 1.52%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 29/02/12 28/02/11 25/02/10 26/02/09 28/02/08 28/02/07 -
Price 0.65 0.60 0.69 0.46 0.34 0.37 0.66 -
P/RPS 4.12 1.79 1.57 1.33 0.93 1.07 1.76 15.21%
P/EPS 31.71 -16.67 29.24 6.75 -8.42 -4.35 -2.38 -
EY 3.15 -6.00 3.42 14.80 -11.88 -23.01 -42.07 -
DY 4.62 5.00 4.35 0.02 0.00 0.00 0.00 -
P/NAPS 0.46 0.42 0.48 0.32 0.27 0.31 0.49 -1.04%

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