[SEACERA] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 14084.16%
YoY- 2202.51%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 23,311 49,260 102,032 74,768 59,046 51,390 91,720 -18.98%
PBT -43,557 3,434 3,308 3,870 25,828 -1,394 62,846 -
Tax -171 -518 -62 -1,428 -620 1,928 -750 -20.32%
NP -43,728 2,916 3,246 2,442 25,208 534 62,096 -
-
NP to SH -43,129 2,962 3,246 580,416 25,208 534 62,096 -
-
Tax Rate - 15.08% 1.87% 36.90% 2.40% - 1.19% -
Total Cost 67,039 46,344 98,786 72,326 33,838 50,856 29,624 13.37%
-
Net Worth 678,937 575,121 562,169 492,524 190,408 151,655 144,386 26.85%
Dividend
31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 678,937 575,121 562,169 492,524 190,408 151,655 144,386 26.85%
NOSH 421,123 246,833 235,217 181,743 168,502 106,800 99,576 24.80%
Ratio Analysis
31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -187.59% 5.92% 3.18% 3.27% 42.69% 1.04% 67.70% -
ROE -6.35% 0.52% 0.58% 117.85% 13.24% 0.35% 43.01% -
Per Share
31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 6.04 19.96 43.38 41.14 35.04 48.12 92.11 -34.21%
EPS -11.18 1.20 1.38 319.36 14.96 0.50 62.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 2.33 2.39 2.71 1.13 1.42 1.45 3.02%
Adjusted Per Share Value based on latest NOSH - 181,746
31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 3.90 8.24 17.06 12.50 9.87 8.59 15.34 -18.97%
EPS -7.21 0.50 0.54 97.06 4.22 0.09 10.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1353 0.9617 0.9401 0.8236 0.3184 0.2536 0.2414 26.86%
Price Multiplier on Financial Quarter End Date
31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.19 1.47 0.87 0.695 0.93 0.62 0.61 -
P/RPS 3.14 7.37 2.01 1.69 2.65 1.29 0.66 27.08%
P/EPS -1.70 122.50 63.04 0.22 6.22 124.00 0.98 -
EY -58.84 0.82 1.59 459.51 16.09 0.81 102.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.63 0.36 0.26 0.82 0.44 0.42 -18.60%
Price Multiplier on Announcement Date
31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 11/03/19 30/08/17 29/08/16 28/08/15 29/08/14 29/08/13 29/08/12 -
Price 0.38 0.96 0.86 0.60 1.21 0.75 0.77 -
P/RPS 6.29 4.81 1.98 1.46 3.45 1.56 0.84 36.26%
P/EPS -3.40 80.00 62.32 0.19 8.09 150.00 1.23 -
EY -29.42 1.25 1.60 532.27 12.36 0.67 80.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.41 0.36 0.22 1.07 0.53 0.53 -12.63%

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