[SEACERA] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -115.61%
YoY- -171.57%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 50,821 50,813 51,390 36,724 82,508 87,390 91,720 -32.46%
PBT -12,800 -1,330 -1,394 -7,624 27,692 43,374 62,846 -
Tax 18,864 2,286 1,928 2,328 6,233 -909 -750 -
NP 6,064 956 534 -5,296 33,925 42,465 62,096 -78.70%
-
NP to SH 6,009 956 534 -5,296 33,925 42,465 62,096 -78.83%
-
Tax Rate - - - - -22.51% 2.10% 1.19% -
Total Cost 44,757 49,857 50,856 42,020 48,583 44,925 29,624 31.56%
-
Net Worth 155,842 149,820 151,655 151,775 152,645 150,484 144,386 5.20%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 3,224 - - - 3,224 - - -
Div Payout % 53.66% - - - 9.51% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 155,842 149,820 151,655 151,775 152,645 150,484 144,386 5.20%
NOSH 107,477 107,014 106,800 107,642 107,496 107,489 99,576 5.20%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 11.93% 1.88% 1.04% -14.42% 41.12% 48.59% 67.70% -
ROE 3.86% 0.64% 0.35% -3.49% 22.22% 28.22% 43.01% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 47.29 47.48 48.12 34.12 76.75 81.30 92.11 -35.80%
EPS 5.59 0.89 0.50 -4.92 31.56 39.51 62.36 -79.88%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.45 1.40 1.42 1.41 1.42 1.40 1.45 0.00%
Adjusted Per Share Value based on latest NOSH - 107,642
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 8.17 8.17 8.26 5.90 13.26 14.05 14.74 -32.45%
EPS 0.97 0.15 0.09 -0.85 5.45 6.83 9.98 -78.77%
DPS 0.52 0.00 0.00 0.00 0.52 0.00 0.00 -
NAPS 0.2505 0.2408 0.2438 0.244 0.2453 0.2419 0.2321 5.20%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.96 0.685 0.62 0.62 0.65 0.80 0.61 -
P/RPS 2.03 1.44 1.29 1.82 0.85 0.98 0.66 111.06%
P/EPS 17.17 76.68 124.00 -12.60 2.06 2.02 0.98 571.06%
EY 5.82 1.30 0.81 -7.94 48.55 49.38 102.23 -85.12%
DY 3.13 0.00 0.00 0.00 4.62 0.00 0.00 -
P/NAPS 0.66 0.49 0.44 0.44 0.46 0.57 0.42 35.05%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 27/11/13 29/08/13 30/05/13 27/02/13 20/11/12 29/08/12 -
Price 0.97 0.905 0.75 0.63 0.65 0.65 0.77 -
P/RPS 2.05 1.91 1.56 1.85 0.85 0.80 0.84 80.97%
P/EPS 17.35 101.31 150.00 -12.80 2.06 1.65 1.23 480.99%
EY 5.76 0.99 0.67 -7.81 48.55 60.78 80.99 -82.75%
DY 3.09 0.00 0.00 0.00 4.62 0.00 0.00 -
P/NAPS 0.67 0.65 0.53 0.45 0.46 0.46 0.53 16.86%

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