[SEACERA] YoY Annualized 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- 79.03%
YoY- -97.75%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 102,057 69,506 63,294 50,813 87,390 101,929 88,300 2.44%
PBT 8,544 4,292 17,710 -1,330 43,374 5,658 4,756 10.24%
Tax -710 -796 -552 2,286 -909 -1,300 -1,922 -15.28%
NP 7,833 3,496 17,158 956 42,465 4,358 2,833 18.45%
-
NP to SH 7,833 395,477 17,158 956 42,465 4,321 2,833 18.45%
-
Tax Rate 8.31% 18.55% 3.12% - 2.10% 22.98% 40.41% -
Total Cost 94,224 66,010 46,136 49,857 44,925 97,570 85,466 1.63%
-
Net Worth 559,300 493,771 192,153 149,820 150,484 86,153 83,356 37.29%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 559,300 493,771 192,153 149,820 150,484 86,153 83,356 37.29%
NOSH 234,999 181,533 176,287 107,014 107,489 58,607 58,701 25.98%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 7.68% 5.03% 27.11% 1.88% 48.59% 4.28% 3.21% -
ROE 1.40% 80.09% 8.93% 0.64% 28.22% 5.02% 3.40% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 43.43 38.29 35.90 47.48 81.30 173.92 150.42 -18.68%
EPS 3.33 217.85 9.73 0.89 39.51 7.37 4.83 -6.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.38 2.72 1.09 1.40 1.40 1.47 1.42 8.98%
Adjusted Per Share Value based on latest NOSH - 107,619
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 16.40 11.17 10.17 8.17 14.05 16.38 14.19 2.43%
EPS 1.26 63.57 2.76 0.15 6.83 0.69 0.46 18.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.899 0.7936 0.3089 0.2408 0.2419 0.1385 0.134 37.29%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.825 0.615 1.08 0.685 0.80 0.57 0.44 -
P/RPS 1.90 1.61 3.01 1.44 0.98 0.33 0.29 36.75%
P/EPS 24.75 0.28 11.10 76.68 2.02 7.73 9.12 18.08%
EY 4.04 354.23 9.01 1.30 49.38 12.94 10.97 -15.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.23 0.99 0.49 0.57 0.39 0.31 2.04%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 18/11/16 23/11/15 24/11/14 27/11/13 20/11/12 22/11/11 25/10/10 -
Price 0.73 0.765 0.995 0.905 0.65 0.59 0.53 -
P/RPS 1.68 2.00 2.77 1.91 0.80 0.34 0.35 29.84%
P/EPS 21.90 0.35 10.22 101.31 1.65 8.00 10.98 12.18%
EY 4.57 284.78 9.78 0.99 60.78 12.50 9.11 -10.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.28 0.91 0.65 0.46 0.40 0.37 -2.90%

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