[SEACERA] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -1.39%
YoY- -98.35%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 38,012 40,390 55,207 67,866 80,883 86,091 75,371 -36.56%
PBT 7,429 1,036 1,221 338 438 7,258 3,903 53.40%
Tax -149 3,440 3,118 3,481 3,301 271 891 -
NP 7,280 4,476 4,339 3,819 3,739 7,529 4,794 32.01%
-
NP to SH 8,899 6,675 4,362 5,095 5,167 19,168 20,773 -43.08%
-
Tax Rate 2.01% -332.05% -255.36% -1,029.88% -753.65% -3.73% -22.83% -
Total Cost 30,732 35,914 50,868 64,047 77,144 78,562 70,577 -42.46%
-
Net Worth 688,357 1,013,335 579,587 567,983 562,582 559,234 560,796 14.59%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - 5,452 5,452 -
Div Payout % - - - - - 28.44% 26.25% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 688,357 1,013,335 579,587 567,983 562,582 559,234 560,796 14.59%
NOSH 352,554 517,007 248,750 238,648 236,379 234,972 234,642 31.08%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 19.15% 11.08% 7.86% 5.63% 4.62% 8.75% 6.36% -
ROE 1.29% 0.66% 0.75% 0.90% 0.92% 3.43% 3.70% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 10.77 7.81 22.19 28.44 34.22 36.64 32.12 -51.63%
EPS 2.52 1.29 1.75 2.13 2.19 8.16 8.85 -56.61%
DPS 0.00 0.00 0.00 0.00 0.00 2.32 2.32 -
NAPS 1.95 1.96 2.33 2.38 2.38 2.38 2.39 -12.65%
Adjusted Per Share Value based on latest NOSH - 238,648
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 6.11 6.49 8.87 10.91 13.00 13.84 12.11 -36.54%
EPS 1.43 1.07 0.70 0.82 0.83 3.08 3.34 -43.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.88 0.88 -
NAPS 1.1064 1.6287 0.9316 0.9129 0.9042 0.8989 0.9014 14.59%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.895 0.905 1.47 0.93 0.835 0.825 0.87 -
P/RPS 8.31 11.58 6.62 3.27 2.44 2.25 2.71 110.63%
P/EPS 35.50 70.10 83.83 43.56 38.20 10.11 9.83 134.83%
EY 2.82 1.43 1.19 2.30 2.62 9.89 10.18 -57.40%
DY 0.00 0.00 0.00 0.00 0.00 2.81 2.67 -
P/NAPS 0.46 0.46 0.63 0.39 0.35 0.35 0.36 17.69%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 27/11/17 30/08/17 30/05/17 28/02/17 18/11/16 29/08/16 -
Price 0.78 0.735 0.96 1.29 0.995 0.73 0.86 -
P/RPS 7.24 9.41 4.33 4.54 2.91 1.99 2.68 93.61%
P/EPS 30.94 56.93 54.75 60.42 45.52 8.95 9.71 116.08%
EY 3.23 1.76 1.83 1.65 2.20 11.17 10.29 -53.71%
DY 0.00 0.00 0.00 0.00 0.00 3.18 2.70 -
P/NAPS 0.40 0.38 0.41 0.54 0.42 0.31 0.36 7.25%

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