[SEACERA] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 2.21%
YoY- 2204.83%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Cumulative Result
31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 24,094 35,340 76,543 52,130 47,471 38,110 65,543 -14.26%
PBT -154,690 6,287 6,408 3,219 13,283 -998 32,531 -
Tax -187 -439 -533 -597 -414 1,715 -682 -18.04%
NP -154,877 5,848 5,875 2,622 12,869 717 31,849 -
-
NP to SH -151,951 8,047 5,875 296,608 12,869 717 31,849 -
-
Tax Rate - 6.98% 8.32% 18.55% 3.12% - 2.10% -
Total Cost 178,971 29,492 70,668 49,508 34,602 37,393 33,694 29.28%
-
Net Worth 579,041 933,261 559,300 493,771 192,153 149,820 150,484 23.03%
Dividend
31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 579,041 933,261 559,300 493,771 192,153 149,820 150,484 23.03%
NOSH 474,623 476,153 235,000 181,533 176,287 107,014 107,489 25.66%
Ratio Analysis
31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -642.80% 16.55% 7.68% 5.03% 27.11% 1.88% 48.59% -
ROE -26.24% 0.86% 1.05% 60.07% 6.70% 0.48% 21.16% -
Per Share
31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 5.08 7.42 32.57 28.72 26.93 35.61 60.98 -31.76%
EPS -32.51 1.69 2.50 163.39 7.30 0.67 29.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.96 2.38 2.72 1.09 1.40 1.40 -2.09%
Adjusted Per Share Value based on latest NOSH - 158,324
31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 4.03 5.91 12.80 8.72 7.94 6.37 10.96 -14.26%
EPS -25.41 1.35 0.98 49.60 2.15 0.12 5.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9683 1.5606 0.9353 0.8257 0.3213 0.2505 0.2516 23.03%
Price Multiplier on Financial Quarter End Date
31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/03/19 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.345 0.905 0.825 0.615 1.08 0.685 0.80 -
P/RPS 6.80 12.19 2.53 2.14 4.01 1.92 1.31 28.82%
P/EPS -1.08 53.55 33.00 0.38 14.79 102.24 2.70 -
EY -92.80 1.87 3.03 265.67 6.76 0.98 37.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.46 0.35 0.23 0.99 0.49 0.57 -10.35%
Price Multiplier on Announcement Date
31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 11/06/19 27/11/17 18/11/16 23/11/15 24/11/14 27/11/13 20/11/12 -
Price 0.215 0.735 0.73 0.765 0.995 0.905 0.65 -
P/RPS 4.24 9.90 2.24 2.66 3.70 2.54 1.07 23.58%
P/EPS -0.67 43.49 29.20 0.47 13.63 135.07 2.19 -
EY -148.91 2.30 3.42 213.58 7.34 0.74 45.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.38 0.31 0.28 0.91 0.65 0.46 -13.43%

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