[SEACERA] YoY TTM Result on 30-Jun-2015 [#2]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 4030.94%
YoY- 1508.82%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
TTM Result
31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 23,312 55,207 75,371 88,978 55,785 62,343 89,458 -18.67%
PBT -43,556 1,221 3,903 6,995 2,637 -4,424 33,508 -
Tax 2,156 3,118 891 -1,186 15,668 7,699 -3,729 -
NP -41,400 4,339 4,794 5,809 18,305 3,275 29,779 -
-
NP to SH -43,552 4,362 20,773 294,495 18,305 3,275 29,779 -
-
Tax Rate - -255.36% -22.83% 16.95% -594.16% - 11.13% -
Total Cost 64,712 50,868 70,577 83,169 37,480 59,068 59,679 1.25%
-
Net Worth 678,937 579,587 560,796 363,492 190,045 152,745 144,387 26.85%
Dividend
31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - 5,452 5,463 3,226 3,228 1,755 -
Div Payout % - - 26.25% 1.86% 17.62% 98.57% 5.90% -
Equity
31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 678,937 579,587 560,796 363,492 190,045 152,745 144,387 26.85%
NOSH 421,123 248,750 234,642 181,746 168,181 107,567 99,577 24.80%
Ratio Analysis
31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -177.59% 7.86% 6.36% 6.53% 32.81% 5.25% 33.29% -
ROE -6.41% 0.75% 3.70% 81.02% 9.63% 2.14% 20.62% -
Per Share
31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 6.04 22.19 32.12 48.96 33.17 57.96 89.84 -33.95%
EPS -11.29 1.75 8.85 162.04 10.88 3.04 29.91 -
DPS 0.00 0.00 2.32 3.00 1.92 3.00 1.76 -
NAPS 1.76 2.33 2.39 2.00 1.13 1.42 1.45 3.02%
Adjusted Per Share Value based on latest NOSH - 181,746
31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 3.75 8.87 12.11 14.30 8.97 10.02 14.38 -18.66%
EPS -7.00 0.70 3.34 47.33 2.94 0.53 4.79 -
DPS 0.00 0.00 0.88 0.88 0.52 0.52 0.28 -
NAPS 1.0913 0.9316 0.9014 0.5842 0.3055 0.2455 0.2321 26.85%
Price Multiplier on Financial Quarter End Date
31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.19 1.47 0.87 0.695 0.93 0.62 0.61 -
P/RPS 3.14 6.62 2.71 1.42 2.80 1.07 0.68 26.50%
P/EPS -1.68 83.83 9.83 0.43 8.54 20.36 2.04 -
EY -59.42 1.19 10.18 233.15 11.70 4.91 49.02 -
DY 0.00 0.00 2.67 4.32 2.06 4.84 2.89 -
P/NAPS 0.11 0.63 0.36 0.35 0.82 0.44 0.42 -18.60%
Price Multiplier on Announcement Date
31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 11/03/19 30/08/17 29/08/16 28/08/15 29/08/14 29/08/13 29/08/12 -
Price 0.38 0.96 0.86 0.60 1.21 0.75 0.77 -
P/RPS 6.29 4.33 2.68 1.23 3.65 1.29 0.86 35.77%
P/EPS -3.37 54.75 9.71 0.37 11.12 24.63 2.57 -
EY -29.71 1.83 10.29 270.06 9.00 4.06 38.84 -
DY 0.00 0.00 2.70 5.00 1.59 4.00 2.29 -
P/NAPS 0.22 0.41 0.36 0.30 1.07 0.53 0.53 -12.63%

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