[SEACERA] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -71.61%
YoY- -43.57%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 15,843 13,679 12,711 13,552 16,514 9,181 16,965 -4.47%
PBT 1,820 11,095 -9,988 -290 1,209 -1,906 -4,835 -
Tax -155 -155 15,236 742 383 582 7,041 -
NP 1,665 10,940 5,248 452 1,592 -1,324 2,206 -17.14%
-
NP to SH 1,665 10,940 5,248 452 1,592 -1,324 2,206 -17.14%
-
Tax Rate 8.52% 1.40% - - -31.68% - - -
Total Cost 14,178 2,739 7,463 13,100 14,922 10,505 14,759 -2.64%
-
Net Worth 190,045 166,571 155,934 150,666 152,745 151,775 152,805 15.69%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 3,226 - - - 3,228 -
Div Payout % - - 61.48% - - - 146.34% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 190,045 166,571 155,934 150,666 152,745 151,775 152,805 15.69%
NOSH 168,181 107,465 107,540 107,619 107,567 107,642 107,609 34.78%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 10.51% 79.98% 41.29% 3.34% 9.64% -14.42% 13.00% -
ROE 0.88% 6.57% 3.37% 0.30% 1.04% -0.87% 1.44% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 9.42 12.73 11.82 12.59 15.35 8.53 15.77 -29.13%
EPS 0.99 10.18 4.88 0.42 1.48 -1.23 2.05 -38.52%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 1.13 1.55 1.45 1.40 1.42 1.41 1.42 -14.16%
Adjusted Per Share Value based on latest NOSH - 107,619
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 2.55 2.20 2.04 2.18 2.65 1.48 2.73 -4.45%
EPS 0.27 1.76 0.84 0.07 0.26 -0.21 0.35 -15.92%
DPS 0.00 0.00 0.52 0.00 0.00 0.00 0.52 -
NAPS 0.3055 0.2677 0.2506 0.2422 0.2455 0.244 0.2456 15.70%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.93 0.97 0.96 0.685 0.62 0.62 0.65 -
P/RPS 9.87 7.62 8.12 5.44 4.04 7.27 4.12 79.32%
P/EPS 93.94 9.53 19.67 163.10 41.89 -50.41 31.71 106.68%
EY 1.06 10.49 5.08 0.61 2.39 -1.98 3.15 -51.71%
DY 0.00 0.00 3.13 0.00 0.00 0.00 4.62 -
P/NAPS 0.82 0.63 0.66 0.49 0.44 0.44 0.46 47.17%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 20/05/14 27/02/14 27/11/13 29/08/13 30/05/13 27/02/13 -
Price 1.21 1.17 0.97 0.905 0.75 0.63 0.65 -
P/RPS 12.84 9.19 8.21 7.19 4.89 7.39 4.12 113.80%
P/EPS 122.22 11.49 19.88 215.48 50.68 -51.22 31.71 146.43%
EY 0.82 8.70 5.03 0.46 1.97 -1.95 3.15 -59.33%
DY 0.00 0.00 3.09 0.00 0.00 0.00 4.62 -
P/NAPS 1.07 0.75 0.67 0.65 0.53 0.45 0.46 75.82%

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