[SEACERA] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
20-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 628.24%
YoY- 926.28%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 78,348 63,294 59,046 54,716 50,821 50,813 51,390 32.36%
PBT 17,886 17,710 25,828 44,380 -12,800 -1,330 -1,394 -
Tax -782 -552 -620 -620 18,864 2,286 1,928 -
NP 17,104 17,158 25,208 43,760 6,064 956 534 902.21%
-
NP to SH 16,803 17,158 25,208 43,760 6,009 956 534 890.45%
-
Tax Rate 4.37% 3.12% 2.40% 1.40% - - - -
Total Cost 61,244 46,136 33,838 10,956 44,757 49,857 50,856 13.15%
-
Net Worth 201,636 192,153 190,408 166,571 155,842 149,820 151,655 20.85%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 5,449 - - - 3,224 - - -
Div Payout % 32.43% - - - 53.66% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 201,636 192,153 190,408 166,571 155,842 149,820 151,655 20.85%
NOSH 181,654 176,287 168,502 107,465 107,477 107,014 106,800 42.35%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 21.83% 27.11% 42.69% 79.98% 11.93% 1.88% 1.04% -
ROE 8.33% 8.93% 13.24% 26.27% 3.86% 0.64% 0.35% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 43.13 35.90 35.04 50.91 47.29 47.48 48.12 -7.02%
EPS 9.25 9.73 14.96 40.72 5.59 0.89 0.50 595.78%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.11 1.09 1.13 1.55 1.45 1.40 1.42 -15.10%
Adjusted Per Share Value based on latest NOSH - 107,465
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 13.10 10.58 9.87 9.15 8.50 8.50 8.59 32.38%
EPS 2.81 2.87 4.22 7.32 1.00 0.16 0.09 885.34%
DPS 0.91 0.00 0.00 0.00 0.54 0.00 0.00 -
NAPS 0.3372 0.3213 0.3184 0.2785 0.2606 0.2505 0.2536 20.85%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.86 1.08 0.93 0.97 0.96 0.685 0.62 -
P/RPS 1.99 3.01 2.65 1.91 2.03 1.44 1.29 33.40%
P/EPS 9.30 11.10 6.22 2.38 17.17 76.68 124.00 -82.13%
EY 10.76 9.01 16.09 41.98 5.82 1.30 0.81 458.26%
DY 3.49 0.00 0.00 0.00 3.13 0.00 0.00 -
P/NAPS 0.77 0.99 0.82 0.63 0.66 0.49 0.44 45.07%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 24/11/14 29/08/14 20/05/14 27/02/14 27/11/13 29/08/13 -
Price 0.79 0.995 1.21 1.17 0.97 0.905 0.75 -
P/RPS 1.83 2.77 3.45 2.30 2.05 1.91 1.56 11.19%
P/EPS 8.54 10.22 8.09 2.87 17.35 101.31 150.00 -85.12%
EY 11.71 9.78 12.36 34.80 5.76 0.99 0.67 569.97%
DY 3.80 0.00 0.00 0.00 3.09 0.00 0.00 -
P/NAPS 0.71 0.91 1.07 0.75 0.67 0.65 0.53 21.45%

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