[SEACERA] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -115.61%
YoY- -171.57%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 103,764 99,644 54,716 36,724 100,780 97,448 78,180 4.82%
PBT 5,028 5,356 44,380 -7,624 7,676 8,560 1,832 18.30%
Tax -1,208 -672 -620 2,328 -276 -1,400 -1,800 -6.42%
NP 3,820 4,684 43,760 -5,296 7,400 7,160 32 121.73%
-
NP to SH 3,820 4,092 43,760 -5,296 7,400 7,048 32 121.73%
-
Tax Rate 24.03% 12.55% 1.40% - 3.60% 16.36% 98.25% -
Total Cost 99,944 94,960 10,956 42,020 93,380 90,288 78,148 4.18%
-
Net Worth 519,520 204,599 166,571 151,775 85,474 85,465 56,799 44.56%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 519,520 204,599 166,571 151,775 85,474 85,465 56,799 44.56%
NOSH 191,000 182,678 107,465 107,642 58,544 58,538 40,000 29.73%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 3.68% 4.70% 79.98% -14.42% 7.34% 7.35% 0.04% -
ROE 0.74% 2.00% 26.27% -3.49% 8.66% 8.25% 0.06% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 54.33 54.55 50.91 34.12 172.14 166.47 195.45 -19.19%
EPS 2.00 2.24 40.72 -4.92 12.64 12.04 0.08 70.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.72 1.12 1.55 1.41 1.46 1.46 1.42 11.43%
Adjusted Per Share Value based on latest NOSH - 107,642
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 16.68 16.02 8.79 5.90 16.20 15.66 12.57 4.82%
EPS 0.61 0.66 7.03 -0.85 1.19 1.13 0.01 98.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.835 0.3289 0.2677 0.244 0.1374 0.1374 0.0913 44.56%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.96 0.875 0.97 0.62 0.54 0.62 0.48 -
P/RPS 1.77 1.60 1.91 1.82 0.31 0.37 0.25 38.52%
P/EPS 48.00 39.06 2.38 -12.60 4.27 5.15 600.00 -34.33%
EY 2.08 2.56 41.98 -7.94 23.41 19.42 0.17 51.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.78 0.63 0.44 0.37 0.42 0.34 0.48%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/05/16 28/05/15 20/05/14 30/05/13 28/05/12 23/05/11 21/04/10 -
Price 0.89 0.79 1.17 0.63 0.57 0.71 0.41 -
P/RPS 1.64 1.45 2.30 1.85 0.33 0.43 0.21 40.81%
P/EPS 44.50 35.27 2.87 -12.80 4.51 5.90 512.50 -33.43%
EY 2.25 2.84 34.80 -7.81 22.18 16.96 0.20 49.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.71 0.75 0.45 0.39 0.49 0.29 2.17%

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