[SEACERA] YoY Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -21.45%
YoY- 1748.66%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 17,680 38,012 69,097 61,631 78,348 50,821 82,508 -21.10%
PBT -135,225 7,430 447 4,079 17,886 -12,800 27,692 -
Tax -148 -149 3,301 207 -782 18,864 6,233 -
NP -135,374 7,281 3,748 4,286 17,104 6,064 33,925 -
-
NP to SH -134,952 8,922 6,099 310,631 16,803 6,009 33,925 -
-
Tax Rate - 2.01% -738.48% -5.07% 4.37% - -22.51% -
Total Cost 153,055 30,731 65,349 57,345 61,244 44,757 48,583 19.31%
-
Net Worth 541,071 688,357 561,356 515,381 201,636 155,842 152,645 21.49%
Dividend
30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - 5,684 5,449 3,224 3,224 -
Div Payout % - - - 1.83% 32.43% 53.66% 9.51% -
Equity
30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 541,071 688,357 561,356 515,381 201,636 155,842 152,645 21.49%
NOSH 474,623 352,554 235,863 189,478 181,654 107,477 107,496 25.67%
Ratio Analysis
30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -765.68% 19.15% 5.42% 6.95% 21.83% 11.93% 41.12% -
ROE -24.94% 1.30% 1.09% 60.27% 8.33% 3.86% 22.22% -
Per Share
30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 3.73 10.77 29.30 32.53 43.13 47.29 76.75 -37.20%
EPS -28.43 2.53 2.59 163.94 9.25 5.59 31.56 -
DPS 0.00 0.00 0.00 3.00 3.00 3.00 3.00 -
NAPS 1.14 1.95 2.38 2.72 1.11 1.45 1.42 -3.32%
Adjusted Per Share Value based on latest NOSH - 181,734
30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 2.96 6.36 11.55 10.31 13.10 8.50 13.80 -21.09%
EPS -22.57 1.49 1.02 51.94 2.81 1.00 5.67 -
DPS 0.00 0.00 0.00 0.95 0.91 0.54 0.54 -
NAPS 0.9048 1.1511 0.9387 0.8618 0.3372 0.2606 0.2553 21.49%
Price Multiplier on Financial Quarter End Date
30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/06/19 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.195 0.895 0.835 1.06 0.86 0.96 0.65 -
P/RPS 5.23 8.31 2.85 3.26 1.99 2.03 0.85 32.25%
P/EPS -0.69 35.41 32.29 0.65 9.30 17.17 2.06 -
EY -145.81 2.82 3.10 154.66 10.76 5.82 48.55 -
DY 0.00 0.00 0.00 2.83 3.49 3.13 4.62 -
P/NAPS 0.17 0.46 0.35 0.39 0.77 0.66 0.46 -14.20%
Price Multiplier on Announcement Date
30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 30/08/19 28/02/18 28/02/17 29/02/16 27/02/15 27/02/14 27/02/13 -
Price 0.19 0.78 0.995 0.97 0.79 0.97 0.65 -
P/RPS 5.10 7.24 3.40 2.98 1.83 2.05 0.85 31.74%
P/EPS -0.67 30.86 38.48 0.59 8.54 17.35 2.06 -
EY -149.65 3.24 2.60 169.01 11.71 5.76 48.55 -
DY 0.00 0.00 0.00 3.09 3.80 3.09 4.62 -
P/NAPS 0.17 0.40 0.42 0.36 0.71 0.67 0.46 -14.20%

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