[SEACERA] YoY TTM 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- -17.67%
YoY- 288.15%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 89,458 96,903 85,255 85,771 86,304 81,983 89,411 0.00%
PBT 33,508 6,131 7,461 3,291 -42 -14,950 1,516 67.44%
Tax -3,729 -2,065 -504 440 -1,941 -1,298 1,643 -
NP 29,779 4,066 6,957 3,731 -1,983 -16,248 3,159 45.29%
-
NP to SH 29,779 3,994 6,957 3,731 -1,983 -16,248 3,037 46.24%
-
Tax Rate 11.13% 33.68% 6.76% -13.37% - - -108.38% -
Total Cost 59,679 92,837 78,298 82,040 88,287 98,231 86,252 -5.94%
-
Net Worth 144,387 58,674 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 1,755 1,758 5 - - - - -
Div Payout % 5.90% 44.02% 0.08% - - - - -
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 58,674 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 33.29% 4.20% 8.16% 4.35% -2.30% -19.82% 3.53% -
ROE 20.62% 6.81% 8.43% 5.21% -2.93% -23.81% 3.73% -
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 89.84 165.15 145.63 160.58 161.96 153.78 167.14 -9.82%
EPS 29.91 6.81 11.88 6.99 -3.72 -30.48 5.68 31.86%
DPS 1.76 3.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.00 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 14.38 15.58 13.70 13.79 13.87 13.18 14.37 0.01%
EPS 4.79 0.64 1.12 0.60 -0.32 -2.61 0.49 46.17%
DPS 0.28 0.28 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2321 0.0943 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 0.68 0.42 0.25 0.23 0.14 0.42 0.33 12.79%
P/EPS 2.04 10.28 3.03 5.30 -5.91 -2.13 9.69 -22.85%
EY 49.02 9.72 33.01 18.88 -16.91 -46.89 10.32 29.62%
DY 2.89 4.29 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.70 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 0.86 0.41 0.31 0.22 0.24 0.39 0.29 19.84%
P/EPS 2.57 9.84 3.79 5.15 -10.48 -1.97 8.46 -17.99%
EY 38.84 10.16 26.41 19.40 -9.54 -50.80 11.83 21.89%
DY 2.29 4.48 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.67 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