[SEACERA] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 4.73%
YoY- 1748.66%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 76,543 51,016 25,941 61,631 52,130 37,384 24,911 110.92%
PBT 6,408 1,654 1,257 4,079 3,219 1,935 1,339 183.17%
Tax -533 -31 -302 207 -597 -714 -168 115.45%
NP 5,875 1,623 955 4,286 2,622 1,221 1,171 192.20%
-
NP to SH 5,875 1,623 955 310,631 296,608 290,208 1,023 219.67%
-
Tax Rate 8.32% 1.87% 24.03% -5.07% 18.55% 36.90% 12.55% -
Total Cost 70,668 49,393 24,986 57,345 49,508 36,163 23,740 106.52%
-
Net Worth 559,300 562,169 519,520 515,381 493,771 492,524 204,599 95.14%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - 5,684 - - - -
Div Payout % - - - 1.83% - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 559,300 562,169 519,520 515,381 493,771 492,524 204,599 95.14%
NOSH 235,000 235,217 191,000 189,478 181,533 181,743 182,678 18.22%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 7.68% 3.18% 3.68% 6.95% 5.03% 3.27% 4.70% -
ROE 1.05% 0.29% 0.18% 60.27% 60.07% 58.92% 0.50% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 32.57 21.69 13.58 32.53 28.72 20.57 13.64 78.36%
EPS 2.50 0.69 0.50 163.94 163.39 159.68 0.56 170.38%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 2.38 2.39 2.72 2.72 2.72 2.71 1.12 65.06%
Adjusted Per Share Value based on latest NOSH - 181,734
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 12.80 8.53 4.34 10.31 8.72 6.25 4.17 110.77%
EPS 0.98 0.27 0.16 51.94 49.60 48.53 0.17 220.47%
DPS 0.00 0.00 0.00 0.95 0.00 0.00 0.00 -
NAPS 0.9353 0.9401 0.8688 0.8618 0.8257 0.8236 0.3421 95.16%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.825 0.87 0.96 1.06 0.615 0.695 0.875 -
P/RPS 2.53 4.01 7.07 3.26 2.14 3.38 6.42 -46.15%
P/EPS 33.00 126.09 192.00 0.65 0.38 0.44 156.25 -64.43%
EY 3.03 0.79 0.52 154.66 265.67 229.76 0.64 181.15%
DY 0.00 0.00 0.00 2.83 0.00 0.00 0.00 -
P/NAPS 0.35 0.36 0.35 0.39 0.23 0.26 0.78 -41.30%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 18/11/16 29/08/16 31/05/16 29/02/16 23/11/15 28/08/15 28/05/15 -
Price 0.73 0.86 0.89 0.97 0.765 0.60 0.79 -
P/RPS 2.24 3.97 6.55 2.98 2.66 2.92 5.79 -46.81%
P/EPS 29.20 124.64 178.00 0.59 0.47 0.38 141.07 -64.90%
EY 3.42 0.80 0.56 169.01 213.58 266.13 0.71 184.40%
DY 0.00 0.00 0.00 3.09 0.00 0.00 0.00 -
P/NAPS 0.31 0.36 0.33 0.36 0.28 0.22 0.71 -42.35%

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