[SEACERA] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 110.08%
YoY- -99.14%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 102,032 74,768 59,046 51,390 91,720 105,040 95,232 1.15%
PBT 3,308 3,870 25,828 -1,394 62,846 5,954 5,500 -8.11%
Tax -62 -1,428 -620 1,928 -750 -1,300 -2,030 -44.06%
NP 3,246 2,442 25,208 534 62,096 4,654 3,470 -1.10%
-
NP to SH 3,246 580,416 25,208 534 62,096 4,598 3,470 -1.10%
-
Tax Rate 1.87% 36.90% 2.40% - 1.19% 21.83% 36.91% -
Total Cost 98,786 72,326 33,838 50,856 29,624 100,386 91,762 1.23%
-
Net Worth 562,169 492,524 190,408 151,655 144,386 86,212 82,646 37.60%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 562,169 492,524 190,408 151,655 144,386 86,212 82,646 37.60%
NOSH 235,217 181,743 168,502 106,800 99,576 58,647 58,614 26.03%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 3.18% 3.27% 42.69% 1.04% 67.70% 4.43% 3.64% -
ROE 0.58% 117.85% 13.24% 0.35% 43.01% 5.33% 4.20% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 43.38 41.14 35.04 48.12 92.11 179.10 162.47 -19.73%
EPS 1.38 319.36 14.96 0.50 62.36 7.84 5.92 -21.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.39 2.71 1.13 1.42 1.45 1.47 1.41 9.18%
Adjusted Per Share Value based on latest NOSH - 107,567
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 16.40 12.02 9.49 8.26 14.74 16.88 15.31 1.15%
EPS 0.52 93.29 4.05 0.09 9.98 0.74 0.56 -1.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9036 0.7916 0.306 0.2438 0.2321 0.1386 0.1328 37.61%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.87 0.695 0.93 0.62 0.61 0.70 0.36 -
P/RPS 2.01 1.69 2.65 1.29 0.66 0.39 0.22 44.53%
P/EPS 63.04 0.22 6.22 124.00 0.98 8.93 6.08 47.61%
EY 1.59 459.51 16.09 0.81 102.23 11.20 16.44 -32.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.26 0.82 0.44 0.42 0.48 0.26 5.56%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 28/08/15 29/08/14 29/08/13 29/08/12 16/08/11 10/08/10 -
Price 0.86 0.60 1.21 0.75 0.77 0.67 0.45 -
P/RPS 1.98 1.46 3.45 1.56 0.84 0.37 0.28 38.50%
P/EPS 62.32 0.19 8.09 150.00 1.23 8.55 7.60 41.95%
EY 1.60 532.27 12.36 0.67 80.99 11.70 13.16 -29.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.22 1.07 0.53 0.53 0.46 0.32 1.98%

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