[SEACERA] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
31-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -98.77%
YoY- -6.65%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 69,097 102,057 102,032 103,764 61,631 69,506 74,768 -5.10%
PBT 447 8,544 3,308 5,028 4,079 4,292 3,870 -76.12%
Tax 3,301 -710 -62 -1,208 207 -796 -1,428 -
NP 3,748 7,833 3,246 3,820 4,286 3,496 2,442 32.88%
-
NP to SH 6,099 7,833 3,246 3,820 310,631 395,477 580,416 -95.13%
-
Tax Rate -738.48% 8.31% 1.87% 24.03% -5.07% 18.55% 36.90% -
Total Cost 65,349 94,224 98,786 99,944 57,345 66,010 72,326 -6.51%
-
Net Worth 561,356 559,300 562,169 519,520 515,381 493,771 492,524 9.06%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - 5,684 - - -
Div Payout % - - - - 1.83% - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 561,356 559,300 562,169 519,520 515,381 493,771 492,524 9.06%
NOSH 235,863 234,999 235,217 191,000 189,478 181,533 181,743 18.88%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 5.42% 7.68% 3.18% 3.68% 6.95% 5.03% 3.27% -
ROE 1.09% 1.40% 0.58% 0.74% 60.27% 80.09% 117.85% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 29.30 43.43 43.38 54.33 32.53 38.29 41.14 -20.16%
EPS 2.59 3.33 1.38 2.00 163.94 217.85 319.36 -95.90%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 2.38 2.38 2.39 2.72 2.72 2.72 2.71 -8.25%
Adjusted Per Share Value based on latest NOSH - 191,000
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 11.55 17.07 17.06 17.35 10.31 11.62 12.50 -5.11%
EPS 1.02 1.31 0.54 0.64 51.94 66.13 97.06 -95.13%
DPS 0.00 0.00 0.00 0.00 0.95 0.00 0.00 -
NAPS 0.9387 0.9353 0.9401 0.8688 0.8618 0.8257 0.8236 9.06%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.835 0.825 0.87 0.96 1.06 0.615 0.695 -
P/RPS 2.85 1.90 2.01 1.77 3.26 1.61 1.69 41.45%
P/EPS 32.29 24.75 63.04 48.00 0.65 0.28 0.22 2640.71%
EY 3.10 4.04 1.59 2.08 154.66 354.23 459.51 -96.37%
DY 0.00 0.00 0.00 0.00 2.83 0.00 0.00 -
P/NAPS 0.35 0.35 0.36 0.35 0.39 0.23 0.26 21.80%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 18/11/16 29/08/16 31/05/16 29/02/16 23/11/15 28/08/15 -
Price 0.995 0.73 0.86 0.89 0.97 0.765 0.60 -
P/RPS 3.40 1.68 1.98 1.64 2.98 2.00 1.46 75.24%
P/EPS 38.48 21.90 62.32 44.50 0.59 0.35 0.19 3293.63%
EY 2.60 4.57 1.60 2.25 169.01 284.78 532.27 -97.07%
DY 0.00 0.00 0.00 0.00 3.09 0.00 0.00 -
P/NAPS 0.42 0.31 0.36 0.33 0.36 0.28 0.22 53.59%

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