[SEACERA] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 2.1%
YoY- 1694.84%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 37,384 24,911 78,348 47,471 29,523 13,679 50,821 -18.55%
PBT 1,935 1,339 17,886 13,283 12,914 11,095 -12,800 -
Tax -714 -168 -782 -414 -310 -155 18,864 -
NP 1,221 1,171 17,104 12,869 12,604 10,940 6,064 -65.74%
-
NP to SH 290,208 1,023 16,803 12,869 12,604 10,940 6,009 1235.63%
-
Tax Rate 36.90% 12.55% 4.37% 3.12% 2.40% 1.40% - -
Total Cost 36,163 23,740 61,244 34,602 16,919 2,739 44,757 -13.28%
-
Net Worth 492,524 204,599 201,636 192,153 190,408 166,571 155,842 115.81%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 5,449 - - - 3,224 -
Div Payout % - - 32.43% - - - 53.66% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 492,524 204,599 201,636 192,153 190,408 166,571 155,842 115.81%
NOSH 181,743 182,678 181,654 176,287 168,502 107,465 107,477 42.07%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 3.27% 4.70% 21.83% 27.11% 42.69% 79.98% 11.93% -
ROE 58.92% 0.50% 8.33% 6.70% 6.62% 6.57% 3.86% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 20.57 13.64 43.13 26.93 17.52 12.73 47.29 -42.67%
EPS 159.68 0.56 9.25 7.30 7.48 10.18 5.59 840.21%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 2.71 1.12 1.11 1.09 1.13 1.55 1.45 51.90%
Adjusted Per Share Value based on latest NOSH - 178,666
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 6.25 4.17 13.10 7.94 4.94 2.29 8.50 -18.58%
EPS 48.53 0.17 2.81 2.15 2.11 1.83 1.00 1239.96%
DPS 0.00 0.00 0.91 0.00 0.00 0.00 0.54 -
NAPS 0.8236 0.3421 0.3372 0.3213 0.3184 0.2785 0.2606 115.81%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.695 0.875 0.86 1.08 0.93 0.97 0.96 -
P/RPS 3.38 6.42 1.99 4.01 5.31 7.62 2.03 40.61%
P/EPS 0.44 156.25 9.30 14.79 12.43 9.53 17.17 -91.36%
EY 229.76 0.64 10.76 6.76 8.04 10.49 5.82 1067.23%
DY 0.00 0.00 3.49 0.00 0.00 0.00 3.13 -
P/NAPS 0.26 0.78 0.77 0.99 0.82 0.63 0.66 -46.35%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 28/05/15 27/02/15 24/11/14 29/08/14 20/05/14 27/02/14 -
Price 0.60 0.79 0.79 0.995 1.21 1.17 0.97 -
P/RPS 2.92 5.79 1.83 3.70 6.91 9.19 2.05 26.67%
P/EPS 0.38 141.07 8.54 13.63 16.18 11.49 17.35 -92.22%
EY 266.13 0.71 11.71 7.34 6.18 8.70 5.76 1196.67%
DY 0.00 0.00 3.80 0.00 0.00 0.00 3.09 -
P/NAPS 0.22 0.71 0.71 0.91 1.07 0.75 0.67 -52.50%

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