[SEACERA] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
20-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 108.46%
YoY- 926.28%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 31,777 17,948 15,843 13,679 12,711 13,552 16,514 54.52%
PBT 4,694 372 1,820 11,095 -9,988 -290 1,209 146.41%
Tax -368 -104 -155 -155 15,236 742 383 -
NP 4,326 268 1,665 10,940 5,248 452 1,592 94.37%
-
NP to SH 4,025 268 1,665 10,940 5,248 452 1,592 85.27%
-
Tax Rate 7.84% 27.96% 8.52% 1.40% - - -31.68% -
Total Cost 27,451 17,680 14,178 2,739 7,463 13,100 14,922 49.97%
-
Net Worth 202,160 194,746 190,045 166,571 155,934 150,666 152,745 20.48%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 5,463 - - - 3,226 - - -
Div Payout % 135.75% - - - 61.48% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 202,160 194,746 190,045 166,571 155,934 150,666 152,745 20.48%
NOSH 182,126 178,666 168,181 107,465 107,540 107,619 107,567 41.92%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 13.61% 1.49% 10.51% 79.98% 41.29% 3.34% 9.64% -
ROE 1.99% 0.14% 0.88% 6.57% 3.37% 0.30% 1.04% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 17.45 10.05 9.42 12.73 11.82 12.59 15.35 8.89%
EPS 2.21 0.15 0.99 10.18 4.88 0.42 1.48 30.54%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.11 1.09 1.13 1.55 1.45 1.40 1.42 -15.10%
Adjusted Per Share Value based on latest NOSH - 107,465
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 5.31 3.00 2.65 2.29 2.13 2.27 2.76 54.50%
EPS 0.67 0.04 0.28 1.83 0.88 0.08 0.27 82.98%
DPS 0.91 0.00 0.00 0.00 0.54 0.00 0.00 -
NAPS 0.3381 0.3257 0.3178 0.2785 0.2608 0.252 0.2554 20.50%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.86 1.08 0.93 0.97 0.96 0.685 0.62 -
P/RPS 4.93 10.75 9.87 7.62 8.12 5.44 4.04 14.15%
P/EPS 38.91 720.00 93.94 9.53 19.67 163.10 41.89 -4.78%
EY 2.57 0.14 1.06 10.49 5.08 0.61 2.39 4.94%
DY 3.49 0.00 0.00 0.00 3.13 0.00 0.00 -
P/NAPS 0.77 0.99 0.82 0.63 0.66 0.49 0.44 45.07%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 24/11/14 29/08/14 20/05/14 27/02/14 27/11/13 29/08/13 -
Price 0.79 0.995 1.21 1.17 0.97 0.905 0.75 -
P/RPS 4.53 9.90 12.84 9.19 8.21 7.19 4.89 -4.95%
P/EPS 35.75 663.33 122.22 11.49 19.88 215.48 50.68 -20.70%
EY 2.80 0.15 0.82 8.70 5.03 0.46 1.97 26.33%
DY 3.80 0.00 0.00 0.00 3.09 0.00 0.00 -
P/NAPS 0.71 0.91 1.07 0.75 0.67 0.65 0.53 21.45%

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