[SEACERA] QoQ Annualized Quarter Result on 31-Mar-2018

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018
Profit Trend
QoQ- -187.69%
YoY- -321.52%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 23,311 21,901 25,388 32,444 38,012 47,120 49,260 -39.19%
PBT -43,557 -33,125 -13,978 -7,776 7,430 8,382 3,434 -
Tax -171 -228 -500 8,800 -149 -585 -518 -52.13%
NP -43,728 -33,353 -14,478 1,024 7,281 7,797 2,916 -
-
NP to SH -43,129 -33,768 -14,978 -7,824 8,922 10,729 2,962 -
-
Tax Rate - - - - 2.01% 6.98% 15.08% -
Total Cost 67,039 55,254 39,866 31,420 30,731 39,322 46,344 27.81%
-
Net Worth 678,937 688,288 703,333 710,855 688,357 933,261 575,121 11.66%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 678,937 688,288 703,333 710,855 688,357 933,261 575,121 11.66%
NOSH 421,123 375,594 375,594 375,594 352,554 476,153 246,833 42.64%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -187.59% -152.29% -57.03% 3.16% 19.15% 16.55% 5.92% -
ROE -6.35% -4.91% -2.13% -1.10% 1.30% 1.15% 0.52% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 6.04 5.82 6.75 8.63 10.77 9.90 19.96 -54.82%
EPS -11.18 -8.04 -3.98 -2.08 2.53 2.25 1.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.83 1.87 1.89 1.95 1.96 2.33 -17.01%
Adjusted Per Share Value based on latest NOSH - 375,594
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 3.90 3.66 4.25 5.43 6.36 7.88 8.24 -39.18%
EPS -7.21 -5.65 -2.50 -1.31 1.49 1.79 0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1353 1.151 1.1761 1.1887 1.1511 1.5606 0.9617 11.66%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.19 0.365 0.49 0.67 0.895 0.905 1.47 -
P/RPS 3.14 6.27 7.26 7.77 8.31 9.15 7.37 -43.29%
P/EPS -1.70 -4.07 -12.30 -32.21 35.41 40.16 122.50 -
EY -58.84 -24.60 -8.13 -3.10 2.82 2.49 0.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.20 0.26 0.35 0.46 0.46 0.63 -68.66%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 11/03/19 10/12/18 30/08/18 31/05/18 28/02/18 27/11/17 30/08/17 -
Price 0.38 0.175 0.42 0.57 0.78 0.735 0.96 -
P/RPS 6.29 3.01 6.22 6.61 7.24 7.43 4.81 19.52%
P/EPS -3.40 -1.95 -10.55 -27.40 30.86 32.62 80.00 -
EY -29.42 -51.30 -9.48 -3.65 3.24 3.07 1.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.10 0.22 0.30 0.40 0.38 0.41 -33.89%

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