[SEACERA] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -74.58%
YoY- -90.65%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 9,548 14,807 14,342 24,911 31,777 17,948 15,843 -28.58%
PBT 860 1,400 590 1,339 4,694 372 1,820 -39.25%
Tax 804 118 -546 -168 -368 -104 -155 -
NP 1,664 1,518 44 1,171 4,326 268 1,665 -0.03%
-
NP to SH 13,303 5,858 289,031 1,023 4,025 268 1,665 298.14%
-
Tax Rate -93.49% -8.43% 92.54% 12.55% 7.84% 27.96% 8.52% -
Total Cost 7,884 13,289 14,298 23,740 27,451 17,680 14,178 -32.30%
-
Net Worth 494,319 430,642 492,532 204,599 202,160 194,746 190,045 88.80%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 5,452 - - - 5,463 - - -
Div Payout % 40.98% - - - 135.75% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 494,319 430,642 492,532 204,599 202,160 194,746 190,045 88.80%
NOSH 181,734 158,324 181,746 182,678 182,126 178,666 168,181 5.28%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 17.43% 10.25% 0.31% 4.70% 13.61% 1.49% 10.51% -
ROE 2.69% 1.36% 58.68% 0.50% 1.99% 0.14% 0.88% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 5.25 9.35 7.89 13.64 17.45 10.05 9.42 -32.20%
EPS 7.32 3.70 159.03 0.56 2.21 0.15 0.99 278.15%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 2.72 2.72 2.71 1.12 1.11 1.09 1.13 79.32%
Adjusted Per Share Value based on latest NOSH - 182,678
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 1.60 2.48 2.40 4.17 5.31 3.00 2.65 -28.49%
EPS 2.22 0.98 48.33 0.17 0.67 0.04 0.28 296.11%
DPS 0.91 0.00 0.00 0.00 0.91 0.00 0.00 -
NAPS 0.8266 0.7201 0.8236 0.3421 0.3381 0.3257 0.3178 88.80%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.06 0.615 0.695 0.875 0.86 1.08 0.93 -
P/RPS 20.18 6.58 8.81 6.42 4.93 10.75 9.87 60.88%
P/EPS 14.48 16.62 0.44 156.25 38.91 720.00 93.94 -71.15%
EY 6.91 6.02 228.82 0.64 2.57 0.14 1.06 247.77%
DY 2.83 0.00 0.00 0.00 3.49 0.00 0.00 -
P/NAPS 0.39 0.23 0.26 0.78 0.77 0.99 0.82 -38.98%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 23/11/15 28/08/15 28/05/15 27/02/15 24/11/14 29/08/14 -
Price 0.97 0.765 0.60 0.79 0.79 0.995 1.21 -
P/RPS 18.46 8.18 7.60 5.79 4.53 9.90 12.84 27.29%
P/EPS 13.25 20.68 0.38 141.07 35.75 663.33 122.22 -77.17%
EY 7.55 4.84 265.05 0.71 2.80 0.15 0.82 337.52%
DY 3.09 0.00 0.00 0.00 3.80 0.00 0.00 -
P/NAPS 0.36 0.28 0.22 0.71 0.71 0.91 1.07 -51.52%

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