[SEACERA] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -42.39%
YoY- 4620.6%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 99,644 78,348 63,294 59,046 54,716 50,821 50,813 56.73%
PBT 5,356 17,886 17,710 25,828 44,380 -12,800 -1,330 -
Tax -672 -782 -552 -620 -620 18,864 2,286 -
NP 4,684 17,104 17,158 25,208 43,760 6,064 956 188.75%
-
NP to SH 4,092 16,803 17,158 25,208 43,760 6,009 956 163.85%
-
Tax Rate 12.55% 4.37% 3.12% 2.40% 1.40% - - -
Total Cost 94,960 61,244 46,136 33,838 10,956 44,757 49,857 53.71%
-
Net Worth 204,599 201,636 192,153 190,408 166,571 155,842 149,820 23.11%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 5,449 - - - 3,224 - -
Div Payout % - 32.43% - - - 53.66% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 204,599 201,636 192,153 190,408 166,571 155,842 149,820 23.11%
NOSH 182,678 181,654 176,287 168,502 107,465 107,477 107,014 42.88%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 4.70% 21.83% 27.11% 42.69% 79.98% 11.93% 1.88% -
ROE 2.00% 8.33% 8.93% 13.24% 26.27% 3.86% 0.64% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 54.55 43.13 35.90 35.04 50.91 47.29 47.48 9.70%
EPS 2.24 9.25 9.73 14.96 40.72 5.59 0.89 85.13%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.12 1.11 1.09 1.13 1.55 1.45 1.40 -13.83%
Adjusted Per Share Value based on latest NOSH - 168,181
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 16.02 12.59 10.17 9.49 8.79 8.17 8.17 56.72%
EPS 0.66 2.70 2.76 4.05 7.03 0.97 0.15 168.75%
DPS 0.00 0.88 0.00 0.00 0.00 0.52 0.00 -
NAPS 0.3289 0.3241 0.3089 0.306 0.2677 0.2505 0.2408 23.12%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.875 0.86 1.08 0.93 0.97 0.96 0.685 -
P/RPS 1.60 1.99 3.01 2.65 1.91 2.03 1.44 7.28%
P/EPS 39.06 9.30 11.10 6.22 2.38 17.17 76.68 -36.24%
EY 2.56 10.76 9.01 16.09 41.98 5.82 1.30 57.17%
DY 0.00 3.49 0.00 0.00 0.00 3.13 0.00 -
P/NAPS 0.78 0.77 0.99 0.82 0.63 0.66 0.49 36.37%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 27/02/15 24/11/14 29/08/14 20/05/14 27/02/14 27/11/13 -
Price 0.79 0.79 0.995 1.21 1.17 0.97 0.905 -
P/RPS 1.45 1.83 2.77 3.45 2.30 2.05 1.91 -16.79%
P/EPS 35.27 8.54 10.22 8.09 2.87 17.35 101.31 -50.54%
EY 2.84 11.71 9.78 12.36 34.80 5.76 0.99 102.02%
DY 0.00 3.80 0.00 0.00 0.00 3.09 0.00 -
P/NAPS 0.71 0.71 0.91 1.07 0.75 0.67 0.65 6.06%

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