[SEACERA] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
18-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -7.73%
YoY- -93.61%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 55,207 67,866 80,883 86,091 75,371 64,638 63,608 -9.01%
PBT 1,221 338 438 7,258 3,903 4,107 4,189 -56.07%
Tax 3,118 3,481 3,301 271 891 74 208 508.96%
NP 4,339 3,819 3,739 7,529 4,794 4,181 4,397 -0.88%
-
NP to SH 4,362 5,095 5,167 19,168 20,773 309,147 309,363 -94.17%
-
Tax Rate -255.36% -1,029.88% -753.65% -3.73% -22.83% -1.80% -4.97% -
Total Cost 50,868 64,047 77,144 78,562 70,577 60,457 59,211 -9.63%
-
Net Worth 579,587 567,983 562,582 559,234 560,796 519,520 363,469 36.52%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - 5,452 5,452 5,452 - -
Div Payout % - - - 28.44% 26.25% 1.76% - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 579,587 567,983 562,582 559,234 560,796 519,520 363,469 36.52%
NOSH 248,750 238,648 236,379 234,972 234,642 191,000 181,734 23.30%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 7.86% 5.63% 4.62% 8.75% 6.36% 6.47% 6.91% -
ROE 0.75% 0.90% 0.92% 3.43% 3.70% 59.51% 85.11% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 22.19 28.44 34.22 36.64 32.12 33.84 35.00 -26.21%
EPS 1.75 2.13 2.19 8.16 8.85 161.86 170.23 -95.28%
DPS 0.00 0.00 0.00 2.32 2.32 2.85 0.00 -
NAPS 2.33 2.38 2.38 2.38 2.39 2.72 2.00 10.72%
Adjusted Per Share Value based on latest NOSH - 234,972
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 8.87 10.91 13.00 13.84 12.11 10.39 10.22 -9.02%
EPS 0.70 0.82 0.83 3.08 3.34 49.69 49.72 -94.18%
DPS 0.00 0.00 0.00 0.88 0.88 0.88 0.00 -
NAPS 0.9316 0.9129 0.9042 0.8989 0.9014 0.835 0.5842 36.53%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.47 0.93 0.835 0.825 0.87 0.96 1.06 -
P/RPS 6.62 3.27 2.44 2.25 2.71 2.84 3.03 68.45%
P/EPS 83.83 43.56 38.20 10.11 9.83 0.59 0.62 2542.22%
EY 1.19 2.30 2.62 9.89 10.18 168.60 160.59 -96.21%
DY 0.00 0.00 0.00 2.81 2.67 2.97 0.00 -
P/NAPS 0.63 0.39 0.35 0.35 0.36 0.35 0.53 12.22%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/08/17 30/05/17 28/02/17 18/11/16 29/08/16 31/05/16 29/02/16 -
Price 0.96 1.29 0.995 0.73 0.86 0.89 0.97 -
P/RPS 4.33 4.54 2.91 1.99 2.68 2.63 2.77 34.72%
P/EPS 54.75 60.42 45.52 8.95 9.71 0.55 0.57 2003.20%
EY 1.83 1.65 2.20 11.17 10.29 181.86 175.49 -95.24%
DY 0.00 0.00 0.00 3.18 2.70 3.21 0.00 -
P/NAPS 0.41 0.54 0.42 0.31 0.36 0.33 0.49 -11.21%

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