[SEACERA] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 120.17%
YoY- -99.14%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 13,679 50,821 38,110 25,695 9,181 82,508 65,543 -64.84%
PBT 11,095 -12,800 -998 -697 -1,906 27,692 32,531 -51.21%
Tax -155 18,864 1,715 964 582 6,233 -682 -62.79%
NP 10,940 6,064 717 267 -1,324 33,925 31,849 -50.98%
-
NP to SH 10,940 6,009 717 267 -1,324 33,925 31,849 -50.98%
-
Tax Rate 1.40% - - - - -22.51% 2.10% -
Total Cost 2,739 44,757 37,393 25,428 10,505 48,583 33,694 -81.26%
-
Net Worth 166,571 155,842 149,820 151,655 151,775 152,645 150,484 7.01%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 3,224 - - - 3,224 - -
Div Payout % - 53.66% - - - 9.51% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 166,571 155,842 149,820 151,655 151,775 152,645 150,484 7.01%
NOSH 107,465 107,477 107,014 106,800 107,642 107,496 107,489 -0.01%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 79.98% 11.93% 1.88% 1.04% -14.42% 41.12% 48.59% -
ROE 6.57% 3.86% 0.48% 0.18% -0.87% 22.22% 21.16% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 12.73 47.29 35.61 24.06 8.53 76.75 60.98 -64.84%
EPS 10.18 5.59 0.67 0.25 -1.23 31.56 29.63 -50.97%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.55 1.45 1.40 1.42 1.41 1.42 1.40 7.02%
Adjusted Per Share Value based on latest NOSH - 107,567
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 2.20 8.17 6.13 4.13 1.48 13.26 10.53 -64.82%
EPS 1.76 0.97 0.12 0.04 -0.21 5.45 5.12 -50.96%
DPS 0.00 0.52 0.00 0.00 0.00 0.52 0.00 -
NAPS 0.2677 0.2505 0.2408 0.2438 0.244 0.2453 0.2419 6.99%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.97 0.96 0.685 0.62 0.62 0.65 0.80 -
P/RPS 7.62 2.03 1.92 2.58 7.27 0.85 1.31 223.78%
P/EPS 9.53 17.17 102.24 248.00 -50.41 2.06 2.70 131.99%
EY 10.49 5.82 0.98 0.40 -1.98 48.55 37.04 -56.90%
DY 0.00 3.13 0.00 0.00 0.00 4.62 0.00 -
P/NAPS 0.63 0.66 0.49 0.44 0.44 0.46 0.57 6.90%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 20/05/14 27/02/14 27/11/13 29/08/13 30/05/13 27/02/13 20/11/12 -
Price 1.17 0.97 0.905 0.75 0.63 0.65 0.65 -
P/RPS 9.19 2.05 2.54 3.12 7.39 0.85 1.07 319.94%
P/EPS 11.49 17.35 135.07 300.00 -51.22 2.06 2.19 202.24%
EY 8.70 5.76 0.74 0.33 -1.95 48.55 45.58 -66.88%
DY 0.00 3.09 0.00 0.00 0.00 4.62 0.00 -
P/NAPS 0.75 0.67 0.65 0.53 0.45 0.46 0.46 38.56%

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