[SEACERA] QoQ Quarter Result on 31-Dec-2014 [#4]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 1401.87%
YoY- -23.3%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 14,807 14,342 24,911 31,777 17,948 15,843 13,679 5.41%
PBT 1,400 590 1,339 4,694 372 1,820 11,095 -74.81%
Tax 118 -546 -168 -368 -104 -155 -155 -
NP 1,518 44 1,171 4,326 268 1,665 10,940 -73.16%
-
NP to SH 5,858 289,031 1,023 4,025 268 1,665 10,940 -34.03%
-
Tax Rate -8.43% 92.54% 12.55% 7.84% 27.96% 8.52% 1.40% -
Total Cost 13,289 14,298 23,740 27,451 17,680 14,178 2,739 186.31%
-
Net Worth 430,642 492,532 204,599 202,160 194,746 190,045 166,571 88.26%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - 5,463 - - - -
Div Payout % - - - 135.75% - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 430,642 492,532 204,599 202,160 194,746 190,045 166,571 88.26%
NOSH 158,324 181,746 182,678 182,126 178,666 168,181 107,465 29.44%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 10.25% 0.31% 4.70% 13.61% 1.49% 10.51% 79.98% -
ROE 1.36% 58.68% 0.50% 1.99% 0.14% 0.88% 6.57% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 9.35 7.89 13.64 17.45 10.05 9.42 12.73 -18.57%
EPS 3.70 159.03 0.56 2.21 0.15 0.99 10.18 -49.03%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 2.72 2.71 1.12 1.11 1.09 1.13 1.55 45.43%
Adjusted Per Share Value based on latest NOSH - 182,126
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 2.48 2.40 4.17 5.31 3.00 2.65 2.29 5.45%
EPS 0.98 48.33 0.17 0.67 0.04 0.28 1.83 -34.02%
DPS 0.00 0.00 0.00 0.91 0.00 0.00 0.00 -
NAPS 0.7201 0.8236 0.3421 0.3381 0.3257 0.3178 0.2785 88.27%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.615 0.695 0.875 0.86 1.08 0.93 0.97 -
P/RPS 6.58 8.81 6.42 4.93 10.75 9.87 7.62 -9.31%
P/EPS 16.62 0.44 156.25 38.91 720.00 93.94 9.53 44.83%
EY 6.02 228.82 0.64 2.57 0.14 1.06 10.49 -30.91%
DY 0.00 0.00 0.00 3.49 0.00 0.00 0.00 -
P/NAPS 0.23 0.26 0.78 0.77 0.99 0.82 0.63 -48.88%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 23/11/15 28/08/15 28/05/15 27/02/15 24/11/14 29/08/14 20/05/14 -
Price 0.765 0.60 0.79 0.79 0.995 1.21 1.17 -
P/RPS 8.18 7.60 5.79 4.53 9.90 12.84 9.19 -7.46%
P/EPS 20.68 0.38 141.07 35.75 663.33 122.22 11.49 47.91%
EY 4.84 265.05 0.71 2.80 0.15 0.82 8.70 -32.33%
DY 0.00 0.00 0.00 3.80 0.00 0.00 0.00 -
P/NAPS 0.28 0.22 0.71 0.71 0.91 1.07 0.75 -48.12%

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