[SEACERA] QoQ Quarter Result on 30-Jun-2014 [#2]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -84.78%
YoY- 4.59%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 24,911 31,777 17,948 15,843 13,679 12,711 13,552 50.11%
PBT 1,339 4,694 372 1,820 11,095 -9,988 -290 -
Tax -168 -368 -104 -155 -155 15,236 742 -
NP 1,171 4,326 268 1,665 10,940 5,248 452 88.74%
-
NP to SH 1,023 4,025 268 1,665 10,940 5,248 452 72.46%
-
Tax Rate 12.55% 7.84% 27.96% 8.52% 1.40% - - -
Total Cost 23,740 27,451 17,680 14,178 2,739 7,463 13,100 48.69%
-
Net Worth 204,599 202,160 194,746 190,045 166,571 155,934 150,666 22.65%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 5,463 - - - 3,226 - -
Div Payout % - 135.75% - - - 61.48% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 204,599 202,160 194,746 190,045 166,571 155,934 150,666 22.65%
NOSH 182,678 182,126 178,666 168,181 107,465 107,540 107,619 42.34%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 4.70% 13.61% 1.49% 10.51% 79.98% 41.29% 3.34% -
ROE 0.50% 1.99% 0.14% 0.88% 6.57% 3.37% 0.30% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 13.64 17.45 10.05 9.42 12.73 11.82 12.59 5.49%
EPS 0.56 2.21 0.15 0.99 10.18 4.88 0.42 21.16%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.12 1.11 1.09 1.13 1.55 1.45 1.40 -13.83%
Adjusted Per Share Value based on latest NOSH - 168,181
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 4.00 5.11 2.88 2.55 2.20 2.04 2.18 49.93%
EPS 0.16 0.65 0.04 0.27 1.76 0.84 0.07 73.60%
DPS 0.00 0.88 0.00 0.00 0.00 0.52 0.00 -
NAPS 0.3289 0.3249 0.313 0.3055 0.2677 0.2506 0.2422 22.65%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.875 0.86 1.08 0.93 0.97 0.96 0.685 -
P/RPS 6.42 4.93 10.75 9.87 7.62 8.12 5.44 11.68%
P/EPS 156.25 38.91 720.00 93.94 9.53 19.67 163.10 -2.82%
EY 0.64 2.57 0.14 1.06 10.49 5.08 0.61 3.25%
DY 0.00 3.49 0.00 0.00 0.00 3.13 0.00 -
P/NAPS 0.78 0.77 0.99 0.82 0.63 0.66 0.49 36.37%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 27/02/15 24/11/14 29/08/14 20/05/14 27/02/14 27/11/13 -
Price 0.79 0.79 0.995 1.21 1.17 0.97 0.905 -
P/RPS 5.79 4.53 9.90 12.84 9.19 8.21 7.19 -13.45%
P/EPS 141.07 35.75 663.33 122.22 11.49 19.88 215.48 -24.62%
EY 0.71 2.80 0.15 0.82 8.70 5.03 0.46 33.59%
DY 0.00 3.80 0.00 0.00 0.00 3.09 0.00 -
P/NAPS 0.71 0.71 0.91 1.07 0.75 0.67 0.65 6.06%

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