[SEACERA] YoY Quarter Result on 30-Sep-2014 [#3]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -83.9%
YoY- -40.71%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 10,710 25,527 14,807 17,948 13,552 19,683 23,927 -12.52%
PBT 4,570 4,755 1,400 372 -290 1,108 1,306 23.19%
Tax -180 -502 118 -104 742 -307 -325 -9.37%
NP 4,390 4,253 1,518 268 452 801 981 28.34%
-
NP to SH 6,566 4,253 5,858 268 452 801 981 37.23%
-
Tax Rate 3.94% 10.56% -8.43% 27.96% - 27.71% 24.89% -
Total Cost 6,320 21,274 13,289 17,680 13,100 18,882 22,946 -19.32%
-
Net Worth 1,013,335 559,234 430,642 194,746 150,666 149,519 86,351 50.69%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 1,013,335 559,234 430,642 194,746 150,666 149,519 86,351 50.69%
NOSH 517,007 234,972 158,324 178,666 107,619 106,800 58,742 43.64%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 40.99% 16.66% 10.25% 1.49% 3.34% 4.07% 4.10% -
ROE 0.65% 0.76% 1.36% 0.14% 0.30% 0.54% 1.14% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 2.07 10.86 9.35 10.05 12.59 18.43 40.73 -39.11%
EPS 1.27 1.81 3.70 0.15 0.42 0.75 1.67 -4.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.96 2.38 2.72 1.09 1.40 1.40 1.47 4.90%
Adjusted Per Share Value based on latest NOSH - 178,666
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 1.79 4.27 2.48 3.00 2.27 3.29 4.00 -12.53%
EPS 1.10 0.71 0.98 0.04 0.08 0.13 0.16 37.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6945 0.9352 0.7201 0.3257 0.252 0.25 0.1444 50.68%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.905 0.825 0.615 1.08 0.685 0.80 0.57 -
P/RPS 43.69 7.59 6.58 10.75 5.44 4.34 1.40 77.34%
P/EPS 71.26 45.58 16.62 720.00 163.10 106.67 34.13 13.04%
EY 1.40 2.19 6.02 0.14 0.61 0.94 2.93 -11.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.35 0.23 0.99 0.49 0.57 0.39 2.78%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 27/11/17 18/11/16 23/11/15 24/11/14 27/11/13 20/11/12 22/11/11 -
Price 0.735 0.73 0.765 0.995 0.905 0.65 0.59 -
P/RPS 35.48 6.72 8.18 9.90 7.19 3.53 1.45 70.30%
P/EPS 57.87 40.33 20.68 663.33 215.48 86.67 35.33 8.56%
EY 1.73 2.48 4.84 0.15 0.46 1.15 2.83 -7.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.31 0.28 0.91 0.65 0.46 0.40 -0.85%

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