[SEACERA] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 10.87%
YoY- 46.29%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 16,426 12,694 8,111 38,012 35,340 24,630 12,924 17.31%
PBT -24,844 -6,989 -1,944 7,430 6,287 1,717 1,157 -
Tax -171 -250 2,200 -149 -439 -259 -122 25.21%
NP -25,015 -7,239 256 7,281 5,848 1,458 1,035 -
-
NP to SH -25,326 -7,489 -1,956 8,922 8,047 1,481 883 -
-
Tax Rate - - - 2.01% 6.98% 15.08% 10.54% -
Total Cost 41,441 19,933 7,855 30,731 29,492 23,172 11,889 129.71%
-
Net Worth 688,288 703,333 710,855 688,357 933,261 575,121 567,983 13.65%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 688,288 703,333 710,855 688,357 933,261 575,121 567,983 13.65%
NOSH 375,594 375,594 375,594 352,554 476,153 246,833 238,648 35.26%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -152.29% -57.03% 3.16% 19.15% 16.55% 5.92% 8.01% -
ROE -3.68% -1.06% -0.28% 1.30% 0.86% 0.26% 0.16% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 4.37 3.38 2.16 10.77 7.42 9.98 5.42 -13.36%
EPS -6.03 -1.99 -0.52 2.53 1.69 0.60 0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 1.87 1.89 1.95 1.96 2.33 2.38 -16.05%
Adjusted Per Share Value based on latest NOSH - 352,554
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 2.64 2.04 1.30 6.11 5.68 3.96 2.08 17.20%
EPS -4.07 -1.20 -0.31 1.43 1.29 0.24 0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1063 1.1305 1.1426 1.1064 1.50 0.9244 0.9129 13.65%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.365 0.49 0.67 0.895 0.905 1.47 0.93 -
P/RPS 8.36 14.52 31.07 8.31 12.19 14.73 17.17 -38.08%
P/EPS -5.42 -24.61 -128.83 35.41 53.55 245.00 251.35 -
EY -18.45 -4.06 -0.78 2.82 1.87 0.41 0.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.26 0.35 0.46 0.46 0.63 0.39 -35.90%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 10/12/18 30/08/18 31/05/18 28/02/18 27/11/17 30/08/17 30/05/17 -
Price 0.175 0.42 0.57 0.78 0.735 0.96 1.29 -
P/RPS 4.01 12.44 26.43 7.24 9.90 9.62 23.82 -69.47%
P/EPS -2.60 -21.09 -109.60 30.86 43.49 160.00 348.65 -
EY -38.48 -4.74 -0.91 3.24 2.30 0.63 0.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.22 0.30 0.40 0.38 0.41 0.54 -67.47%

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