[SEACERA] QoQ Annualized 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- -31.86%
YoY- 2204.83%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 102,032 103,764 61,631 69,506 74,768 99,644 78,348 19.27%
PBT 3,308 5,028 4,079 4,292 3,870 5,356 17,886 -67.57%
Tax -62 -1,208 207 -796 -1,428 -672 -782 -81.57%
NP 3,246 3,820 4,286 3,496 2,442 4,684 17,104 -67.00%
-
NP to SH 3,246 3,820 310,631 395,477 580,416 4,092 16,803 -66.61%
-
Tax Rate 1.87% 24.03% -5.07% 18.55% 36.90% 12.55% 4.37% -
Total Cost 98,786 99,944 57,345 66,010 72,326 94,960 61,244 37.57%
-
Net Worth 562,169 519,520 515,381 493,771 492,524 204,599 201,636 98.21%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 5,684 - - - 5,449 -
Div Payout % - - 1.83% - - - 32.43% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 562,169 519,520 515,381 493,771 492,524 204,599 201,636 98.21%
NOSH 235,217 191,000 189,478 181,533 181,743 182,678 181,654 18.81%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 3.18% 3.68% 6.95% 5.03% 3.27% 4.70% 21.83% -
ROE 0.58% 0.74% 60.27% 80.09% 117.85% 2.00% 8.33% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 43.38 54.33 32.53 38.29 41.14 54.55 43.13 0.38%
EPS 1.38 2.00 163.94 217.85 319.36 2.24 9.25 -71.90%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 2.39 2.72 2.72 2.72 2.71 1.12 1.11 66.82%
Adjusted Per Share Value based on latest NOSH - 158,324
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 17.06 17.35 10.31 11.62 12.50 16.66 13.10 19.27%
EPS 0.54 0.64 51.94 66.13 97.06 0.68 2.81 -66.73%
DPS 0.00 0.00 0.95 0.00 0.00 0.00 0.91 -
NAPS 0.9401 0.8688 0.8618 0.8257 0.8236 0.3421 0.3372 98.21%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.87 0.96 1.06 0.615 0.695 0.875 0.86 -
P/RPS 2.01 1.77 3.26 1.61 1.69 1.60 1.99 0.66%
P/EPS 63.04 48.00 0.65 0.28 0.22 39.06 9.30 258.58%
EY 1.59 2.08 154.66 354.23 459.51 2.56 10.76 -72.08%
DY 0.00 0.00 2.83 0.00 0.00 0.00 3.49 -
P/NAPS 0.36 0.35 0.39 0.23 0.26 0.78 0.77 -39.78%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 31/05/16 29/02/16 23/11/15 28/08/15 28/05/15 27/02/15 -
Price 0.86 0.89 0.97 0.765 0.60 0.79 0.79 -
P/RPS 1.98 1.64 2.98 2.00 1.46 1.45 1.83 5.39%
P/EPS 62.32 44.50 0.59 0.35 0.19 35.27 8.54 276.67%
EY 1.60 2.25 169.01 284.78 532.27 2.84 11.71 -73.50%
DY 0.00 0.00 3.09 0.00 0.00 0.00 3.80 -
P/NAPS 0.36 0.33 0.36 0.28 0.22 0.71 0.71 -36.44%

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