[SEACERA] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 528.56%
YoY- -82.29%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 63,294 59,046 54,716 50,821 50,813 51,390 36,724 43.70%
PBT 17,710 25,828 44,380 -12,800 -1,330 -1,394 -7,624 -
Tax -552 -620 -620 18,864 2,286 1,928 2,328 -
NP 17,158 25,208 43,760 6,064 956 534 -5,296 -
-
NP to SH 17,158 25,208 43,760 6,009 956 534 -5,296 -
-
Tax Rate 3.12% 2.40% 1.40% - - - - -
Total Cost 46,136 33,838 10,956 44,757 49,857 50,856 42,020 6.42%
-
Net Worth 192,153 190,408 166,571 155,842 149,820 151,655 151,775 17.01%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 3,224 - - - -
Div Payout % - - - 53.66% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 192,153 190,408 166,571 155,842 149,820 151,655 151,775 17.01%
NOSH 176,287 168,502 107,465 107,477 107,014 106,800 107,642 38.89%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 27.11% 42.69% 79.98% 11.93% 1.88% 1.04% -14.42% -
ROE 8.93% 13.24% 26.27% 3.86% 0.64% 0.35% -3.49% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 35.90 35.04 50.91 47.29 47.48 48.12 34.12 3.44%
EPS 9.73 14.96 40.72 5.59 0.89 0.50 -4.92 -
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.09 1.13 1.55 1.45 1.40 1.42 1.41 -15.75%
Adjusted Per Share Value based on latest NOSH - 107,540
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 10.17 9.49 8.79 8.17 8.17 8.26 5.90 43.71%
EPS 2.76 4.05 7.03 0.97 0.15 0.09 -0.85 -
DPS 0.00 0.00 0.00 0.52 0.00 0.00 0.00 -
NAPS 0.3089 0.306 0.2677 0.2505 0.2408 0.2438 0.244 17.01%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.08 0.93 0.97 0.96 0.685 0.62 0.62 -
P/RPS 3.01 2.65 1.91 2.03 1.44 1.29 1.82 39.80%
P/EPS 11.10 6.22 2.38 17.17 76.68 124.00 -12.60 -
EY 9.01 16.09 41.98 5.82 1.30 0.81 -7.94 -
DY 0.00 0.00 0.00 3.13 0.00 0.00 0.00 -
P/NAPS 0.99 0.82 0.63 0.66 0.49 0.44 0.44 71.62%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 24/11/14 29/08/14 20/05/14 27/02/14 27/11/13 29/08/13 30/05/13 -
Price 0.995 1.21 1.17 0.97 0.905 0.75 0.63 -
P/RPS 2.77 3.45 2.30 2.05 1.91 1.56 1.85 30.84%
P/EPS 10.22 8.09 2.87 17.35 101.31 150.00 -12.80 -
EY 9.78 12.36 34.80 5.76 0.99 0.67 -7.81 -
DY 0.00 0.00 0.00 3.09 0.00 0.00 0.00 -
P/NAPS 0.91 1.07 0.75 0.67 0.65 0.53 0.45 59.84%

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