[SEACERA] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
25-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -17.22%
YoY- 121.24%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 56,212 85,214 102,221 84,629 79,124 91,460 79,904 -5.68%
PBT -5,822 33,310 6,620 6,315 2,072 3,718 -16,530 -15.95%
Tax 8,748 -3,711 -1,963 -556 531 -2,062 -1,557 -
NP 2,926 29,599 4,657 5,759 2,603 1,656 -18,087 -
-
NP to SH 2,926 29,599 4,585 5,759 2,603 1,656 -18,087 -
-
Tax Rate - 11.14% 29.65% 8.80% -25.63% 55.46% - -
Total Cost 53,286 55,615 97,564 78,870 76,521 89,804 97,991 -9.64%
-
Net Worth 150,666 149,519 86,351 82,656 72,472 70,434 68,291 14.08%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 3,228 1,755 1,758 5 - - - -
Div Payout % 110.33% 5.93% 38.34% 0.09% - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 150,666 149,519 86,351 82,656 72,472 70,434 68,291 14.08%
NOSH 107,619 106,800 58,742 58,208 53,288 53,359 53,352 12.39%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 5.21% 34.73% 4.56% 6.80% 3.29% 1.81% -22.64% -
ROE 1.94% 19.80% 5.31% 6.97% 3.59% 2.35% -26.49% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 52.23 79.79 174.02 145.39 148.48 171.40 149.77 -16.08%
EPS 2.72 27.71 7.81 9.89 4.88 3.10 -33.90 -
DPS 3.00 1.64 3.00 0.01 0.00 0.00 0.00 -
NAPS 1.40 1.40 1.47 1.42 1.36 1.32 1.28 1.50%
Adjusted Per Share Value based on latest NOSH - 58,208
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 9.04 13.70 16.43 13.60 12.72 14.70 12.84 -5.67%
EPS 0.47 4.76 0.74 0.93 0.42 0.27 -2.91 -
DPS 0.52 0.28 0.28 0.00 0.00 0.00 0.00 -
NAPS 0.2422 0.2403 0.1388 0.1329 0.1165 0.1132 0.1098 14.08%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.685 0.80 0.57 0.44 0.39 0.29 0.49 -
P/RPS 1.31 1.00 0.33 0.30 0.26 0.17 0.33 25.80%
P/EPS 25.19 2.89 7.30 4.45 7.98 9.34 -1.45 -
EY 3.97 34.64 13.69 22.49 12.52 10.70 -69.19 -
DY 4.38 2.06 5.26 0.02 0.00 0.00 0.00 -
P/NAPS 0.49 0.57 0.39 0.31 0.29 0.22 0.38 4.32%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 27/11/13 20/11/12 22/11/11 25/10/10 22/10/09 25/11/08 27/11/07 -
Price 0.905 0.65 0.59 0.53 0.37 0.28 0.50 -
P/RPS 1.73 0.81 0.34 0.36 0.25 0.16 0.33 31.76%
P/EPS 33.29 2.35 7.56 5.36 7.57 9.02 -1.47 -
EY 3.00 42.64 13.23 18.67 13.20 11.08 -67.80 -
DY 3.31 2.53 5.08 0.02 0.00 0.00 0.00 -
P/NAPS 0.65 0.46 0.40 0.37 0.27 0.21 0.39 8.87%

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