[SEACERA] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 2.21%
YoY- 2204.83%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 51,016 25,941 61,631 52,130 37,384 24,911 78,348 -24.89%
PBT 1,654 1,257 4,079 3,219 1,935 1,339 17,886 -79.58%
Tax -31 -302 207 -597 -714 -168 -782 -88.39%
NP 1,623 955 4,286 2,622 1,221 1,171 17,104 -79.22%
-
NP to SH 1,623 955 310,631 296,608 290,208 1,023 16,803 -78.97%
-
Tax Rate 1.87% 24.03% -5.07% 18.55% 36.90% 12.55% 4.37% -
Total Cost 49,393 24,986 57,345 49,508 36,163 23,740 61,244 -13.36%
-
Net Worth 562,169 519,520 515,381 493,771 492,524 204,599 201,636 98.21%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 5,684 - - - 5,449 -
Div Payout % - - 1.83% - - - 32.43% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 562,169 519,520 515,381 493,771 492,524 204,599 201,636 98.21%
NOSH 235,217 191,000 189,478 181,533 181,743 182,678 181,654 18.81%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 3.18% 3.68% 6.95% 5.03% 3.27% 4.70% 21.83% -
ROE 0.29% 0.18% 60.27% 60.07% 58.92% 0.50% 8.33% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 21.69 13.58 32.53 28.72 20.57 13.64 43.13 -36.78%
EPS 0.69 0.50 163.94 163.39 159.68 0.56 9.25 -82.30%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 2.39 2.72 2.72 2.72 2.71 1.12 1.11 66.82%
Adjusted Per Share Value based on latest NOSH - 158,324
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 8.20 4.17 9.91 8.38 6.01 4.00 12.59 -24.88%
EPS 0.26 0.15 49.93 47.67 46.65 0.16 2.70 -79.02%
DPS 0.00 0.00 0.91 0.00 0.00 0.00 0.88 -
NAPS 0.9036 0.835 0.8284 0.7936 0.7916 0.3289 0.3241 98.21%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.87 0.96 1.06 0.615 0.695 0.875 0.86 -
P/RPS 4.01 7.07 3.26 2.14 3.38 6.42 1.99 59.60%
P/EPS 126.09 192.00 0.65 0.38 0.44 156.25 9.30 469.49%
EY 0.79 0.52 154.66 265.67 229.76 0.64 10.76 -82.49%
DY 0.00 0.00 2.83 0.00 0.00 0.00 3.49 -
P/NAPS 0.36 0.35 0.39 0.23 0.26 0.78 0.77 -39.78%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 31/05/16 29/02/16 23/11/15 28/08/15 28/05/15 27/02/15 -
Price 0.86 0.89 0.97 0.765 0.60 0.79 0.79 -
P/RPS 3.97 6.55 2.98 2.66 2.92 5.79 1.83 67.66%
P/EPS 124.64 178.00 0.59 0.47 0.38 141.07 8.54 498.19%
EY 0.80 0.56 169.01 213.58 266.13 0.71 11.71 -83.31%
DY 0.00 0.00 3.09 0.00 0.00 0.00 3.80 -
P/NAPS 0.36 0.33 0.36 0.28 0.22 0.71 0.71 -36.44%

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