[SEACERA] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
18-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 141.32%
YoY- -98.02%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 49,260 51,696 69,097 102,057 102,032 103,764 61,631 -13.88%
PBT 3,434 4,628 447 8,544 3,308 5,028 4,079 -10.85%
Tax -518 -488 3,301 -710 -62 -1,208 207 -
NP 2,916 4,140 3,748 7,833 3,246 3,820 4,286 -22.66%
-
NP to SH 2,962 3,532 6,099 7,833 3,246 3,820 310,631 -95.51%
-
Tax Rate 15.08% 10.54% -738.48% 8.31% 1.87% 24.03% -5.07% -
Total Cost 46,344 47,556 65,349 94,224 98,786 99,944 57,345 -13.24%
-
Net Worth 575,121 567,983 561,356 559,300 562,169 519,520 515,381 7.59%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - 5,684 -
Div Payout % - - - - - - 1.83% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 575,121 567,983 561,356 559,300 562,169 519,520 515,381 7.59%
NOSH 246,833 238,648 235,863 234,999 235,217 191,000 189,478 19.29%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 5.92% 8.01% 5.42% 7.68% 3.18% 3.68% 6.95% -
ROE 0.52% 0.62% 1.09% 1.40% 0.58% 0.74% 60.27% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 19.96 21.66 29.30 43.43 43.38 54.33 32.53 -27.81%
EPS 1.20 1.48 2.59 3.33 1.38 2.00 163.94 -96.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 2.33 2.38 2.38 2.38 2.39 2.72 2.72 -9.81%
Adjusted Per Share Value based on latest NOSH - 234,972
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 7.92 8.31 11.11 16.40 16.40 16.68 9.91 -13.89%
EPS 0.48 0.57 0.98 1.26 0.52 0.61 49.93 -95.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.91 -
NAPS 0.9244 0.9129 0.9023 0.899 0.9036 0.835 0.8284 7.59%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.47 0.93 0.835 0.825 0.87 0.96 1.06 -
P/RPS 7.37 4.29 2.85 1.90 2.01 1.77 3.26 72.33%
P/EPS 122.50 62.84 32.29 24.75 63.04 48.00 0.65 3197.62%
EY 0.82 1.59 3.10 4.04 1.59 2.08 154.66 -96.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.83 -
P/NAPS 0.63 0.39 0.35 0.35 0.36 0.35 0.39 37.71%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/08/17 30/05/17 28/02/17 18/11/16 29/08/16 31/05/16 29/02/16 -
Price 0.96 1.29 0.995 0.73 0.86 0.89 0.97 -
P/RPS 4.81 5.96 3.40 1.68 1.98 1.64 2.98 37.64%
P/EPS 80.00 87.16 38.48 21.90 62.32 44.50 0.59 2547.22%
EY 1.25 1.15 2.60 4.57 1.60 2.25 169.01 -96.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.09 -
P/NAPS 0.41 0.54 0.42 0.31 0.36 0.33 0.36 9.06%

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