[SEACERA] QoQ Cumulative 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- 738.08%
YoY- -82.29%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 47,471 29,523 13,679 50,821 38,110 25,695 9,181 198.71%
PBT 13,283 12,914 11,095 -12,800 -998 -697 -1,906 -
Tax -414 -310 -155 18,864 1,715 964 582 -
NP 12,869 12,604 10,940 6,064 717 267 -1,324 -
-
NP to SH 12,869 12,604 10,940 6,009 717 267 -1,324 -
-
Tax Rate 3.12% 2.40% 1.40% - - - - -
Total Cost 34,602 16,919 2,739 44,757 37,393 25,428 10,505 121.21%
-
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 6.70% 6.62% 6.57% 3.86% 0.48% 0.18% -0.87% -
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 26.93 17.52 12.73 47.29 35.61 24.06 8.53 115.05%
EPS 7.30 7.48 10.18 5.59 0.67 0.25 -1.23 -
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 7.94 4.94 2.29 8.50 6.37 4.30 1.54 198.14%
EPS 2.15 2.11 1.83 1.00 0.12 0.04 -0.22 -
DPS 0.00 0.00 0.00 0.54 0.00 0.00 0.00 -
NAPS 0.3213 0.3184 0.2785 0.2606 0.2505 0.2536 0.2538 17.00%
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 4.01 5.31 7.62 2.03 1.92 2.58 7.27 -32.71%
P/EPS 14.79 12.43 9.53 17.17 102.24 248.00 -50.41 -
EY 6.76 8.04 10.49 5.82 0.98 0.40 -1.98 -
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 3.70 6.91 9.19 2.05 2.54 3.12 7.39 -36.92%
P/EPS 13.63 16.18 11.49 17.35 135.07 300.00 -51.22 -
EY 7.34 6.18 8.70 5.76 0.74 0.33 -1.95 -
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