[SEACERA] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -15.03%
YoY- -99.44%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 51,696 69,097 102,057 102,032 103,764 61,631 69,506 -17.89%
PBT 4,628 447 8,544 3,308 5,028 4,079 4,292 5.14%
Tax -488 3,301 -710 -62 -1,208 207 -796 -27.81%
NP 4,140 3,748 7,833 3,246 3,820 4,286 3,496 11.92%
-
NP to SH 3,532 6,099 7,833 3,246 3,820 310,631 395,477 -95.68%
-
Tax Rate 10.54% -738.48% 8.31% 1.87% 24.03% -5.07% 18.55% -
Total Cost 47,556 65,349 94,224 98,786 99,944 57,345 66,010 -19.61%
-
Net Worth 567,983 561,356 559,300 562,169 519,520 515,381 493,771 9.77%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - 5,684 - -
Div Payout % - - - - - 1.83% - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 567,983 561,356 559,300 562,169 519,520 515,381 493,771 9.77%
NOSH 238,648 235,863 234,999 235,217 191,000 189,478 181,533 19.98%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 8.01% 5.42% 7.68% 3.18% 3.68% 6.95% 5.03% -
ROE 0.62% 1.09% 1.40% 0.58% 0.74% 60.27% 80.09% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 21.66 29.30 43.43 43.38 54.33 32.53 38.29 -31.57%
EPS 1.48 2.59 3.33 1.38 2.00 163.94 217.85 -96.40%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 2.38 2.38 2.38 2.39 2.72 2.72 2.72 -8.50%
Adjusted Per Share Value based on latest NOSH - 234,642
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 8.31 11.11 16.40 16.40 16.68 9.91 11.17 -17.88%
EPS 0.57 0.98 1.26 0.52 0.61 49.93 63.57 -95.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.91 0.00 -
NAPS 0.9129 0.9023 0.899 0.9036 0.835 0.8284 0.7936 9.77%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.93 0.835 0.825 0.87 0.96 1.06 0.615 -
P/RPS 4.29 2.85 1.90 2.01 1.77 3.26 1.61 92.08%
P/EPS 62.84 32.29 24.75 63.04 48.00 0.65 0.28 3580.91%
EY 1.59 3.10 4.04 1.59 2.08 154.66 354.23 -97.26%
DY 0.00 0.00 0.00 0.00 0.00 2.83 0.00 -
P/NAPS 0.39 0.35 0.35 0.36 0.35 0.39 0.23 42.15%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 30/05/17 28/02/17 18/11/16 29/08/16 31/05/16 29/02/16 23/11/15 -
Price 1.29 0.995 0.73 0.86 0.89 0.97 0.765 -
P/RPS 5.96 3.40 1.68 1.98 1.64 2.98 2.00 106.94%
P/EPS 87.16 38.48 21.90 62.32 44.50 0.59 0.35 3844.95%
EY 1.15 2.60 4.57 1.60 2.25 169.01 284.78 -97.45%
DY 0.00 0.00 0.00 0.00 0.00 3.09 0.00 -
P/NAPS 0.54 0.42 0.31 0.36 0.33 0.36 0.28 54.87%

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