[SEACERA] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -75.65%
YoY- -90.65%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 61,631 69,506 74,768 99,644 78,348 63,294 59,046 2.88%
PBT 4,079 4,292 3,870 5,356 17,886 17,710 25,828 -70.68%
Tax 207 -796 -1,428 -672 -782 -552 -620 -
NP 4,286 3,496 2,442 4,684 17,104 17,158 25,208 -69.20%
-
NP to SH 310,631 395,477 580,416 4,092 16,803 17,158 25,208 431.06%
-
Tax Rate -5.07% 18.55% 36.90% 12.55% 4.37% 3.12% 2.40% -
Total Cost 57,345 66,010 72,326 94,960 61,244 46,136 33,838 42.00%
-
Net Worth 515,381 493,771 492,524 204,599 201,636 192,153 190,408 93.86%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 5,684 - - - 5,449 - - -
Div Payout % 1.83% - - - 32.43% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 515,381 493,771 492,524 204,599 201,636 192,153 190,408 93.86%
NOSH 189,478 181,533 181,743 182,678 181,654 176,287 168,502 8.11%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 6.95% 5.03% 3.27% 4.70% 21.83% 27.11% 42.69% -
ROE 60.27% 80.09% 117.85% 2.00% 8.33% 8.93% 13.24% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 32.53 38.29 41.14 54.55 43.13 35.90 35.04 -4.82%
EPS 163.94 217.85 319.36 2.24 9.25 9.73 14.96 391.21%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 2.72 2.72 2.71 1.12 1.11 1.09 1.13 79.32%
Adjusted Per Share Value based on latest NOSH - 182,678
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 9.91 11.17 12.02 16.02 12.59 10.17 9.49 2.92%
EPS 49.93 63.57 93.29 0.66 2.70 2.76 4.05 431.23%
DPS 0.91 0.00 0.00 0.00 0.88 0.00 0.00 -
NAPS 0.8284 0.7936 0.7916 0.3289 0.3241 0.3089 0.306 93.89%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.06 0.615 0.695 0.875 0.86 1.08 0.93 -
P/RPS 3.26 1.61 1.69 1.60 1.99 3.01 2.65 14.76%
P/EPS 0.65 0.28 0.22 39.06 9.30 11.10 6.22 -77.72%
EY 154.66 354.23 459.51 2.56 10.76 9.01 16.09 350.21%
DY 2.83 0.00 0.00 0.00 3.49 0.00 0.00 -
P/NAPS 0.39 0.23 0.26 0.78 0.77 0.99 0.82 -38.98%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 23/11/15 28/08/15 28/05/15 27/02/15 24/11/14 29/08/14 -
Price 0.97 0.765 0.60 0.79 0.79 0.995 1.21 -
P/RPS 2.98 2.00 1.46 1.45 1.83 2.77 3.45 -9.27%
P/EPS 0.59 0.35 0.19 35.27 8.54 10.22 8.09 -82.46%
EY 169.01 284.78 532.27 2.84 11.71 9.78 12.36 469.10%
DY 3.09 0.00 0.00 0.00 3.80 0.00 0.00 -
P/NAPS 0.36 0.28 0.22 0.71 0.71 0.91 1.07 -51.52%

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