[SEACERA] YoY Annualized 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- -75.65%
YoY- -90.65%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 21,901 51,696 103,764 99,644 54,716 36,724 100,780 -20.91%
PBT -33,125 4,628 5,028 5,356 44,380 -7,624 7,676 -
Tax -228 -488 -1,208 -672 -620 2,328 -276 -2.89%
NP -33,353 4,140 3,820 4,684 43,760 -5,296 7,400 -
-
NP to SH -33,768 3,532 3,820 4,092 43,760 -5,296 7,400 -
-
Tax Rate - 10.54% 24.03% 12.55% 1.40% - 3.60% -
Total Cost 55,254 47,556 99,944 94,960 10,956 42,020 93,380 -7.75%
-
Net Worth 688,288 567,983 519,520 204,599 166,571 151,775 85,474 37.81%
Dividend
30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 688,288 567,983 519,520 204,599 166,571 151,775 85,474 37.81%
NOSH 375,594 238,648 191,000 182,678 107,465 107,642 58,544 33.07%
Ratio Analysis
30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -152.29% 8.01% 3.68% 4.70% 79.98% -14.42% 7.34% -
ROE -4.91% 0.62% 0.74% 2.00% 26.27% -3.49% 8.66% -
Per Share
30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 5.82 21.66 54.33 54.55 50.91 34.12 172.14 -40.59%
EPS -8.04 1.48 2.00 2.24 40.72 -4.92 12.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 2.38 2.72 1.12 1.55 1.41 1.46 3.53%
Adjusted Per Share Value based on latest NOSH - 182,678
30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 3.66 8.64 17.35 16.66 9.15 6.14 16.85 -20.92%
EPS -5.65 0.59 0.64 0.68 7.32 -0.89 1.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.151 0.9498 0.8688 0.3421 0.2785 0.2538 0.1429 37.81%
Price Multiplier on Financial Quarter End Date
30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/09/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.365 0.93 0.96 0.875 0.97 0.62 0.54 -
P/RPS 6.27 4.29 1.77 1.60 1.91 1.82 0.31 58.77%
P/EPS -4.07 62.84 48.00 39.06 2.38 -12.60 4.27 -
EY -24.60 1.59 2.08 2.56 41.98 -7.94 23.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.39 0.35 0.78 0.63 0.44 0.37 -9.02%
Price Multiplier on Announcement Date
30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 10/12/18 30/05/17 31/05/16 28/05/15 20/05/14 30/05/13 28/05/12 -
Price 0.175 1.29 0.89 0.79 1.17 0.63 0.57 -
P/RPS 3.01 5.96 1.64 1.45 2.30 1.85 0.33 40.47%
P/EPS -1.95 87.16 44.50 35.27 2.87 -12.80 4.51 -
EY -51.30 1.15 2.25 2.84 34.80 -7.81 22.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.54 0.33 0.71 0.75 0.45 0.39 -18.88%

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