[SEACERA] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -31.93%
YoY- 1694.84%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 47,120 102,057 69,506 63,294 50,813 87,390 101,929 -12.05%
PBT 8,382 8,544 4,292 17,710 -1,330 43,374 5,658 6.76%
Tax -585 -710 -796 -552 2,286 -909 -1,300 -12.45%
NP 7,797 7,833 3,496 17,158 956 42,465 4,358 10.17%
-
NP to SH 10,729 7,833 395,477 17,158 956 42,465 4,321 16.35%
-
Tax Rate 6.98% 8.31% 18.55% 3.12% - 2.10% 22.98% -
Total Cost 39,322 94,224 66,010 46,136 49,857 44,925 97,570 -14.04%
-
Net Worth 933,261 559,300 493,771 192,153 149,820 150,484 86,153 48.69%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 933,261 559,300 493,771 192,153 149,820 150,484 86,153 48.69%
NOSH 476,153 234,999 181,533 176,287 107,014 107,489 58,607 41.74%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 16.55% 7.68% 5.03% 27.11% 1.88% 48.59% 4.28% -
ROE 1.15% 1.40% 80.09% 8.93% 0.64% 28.22% 5.02% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 9.90 43.43 38.29 35.90 47.48 81.30 173.92 -37.95%
EPS 2.25 3.33 217.85 9.73 0.89 39.51 7.37 -17.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.96 2.38 2.72 1.09 1.40 1.40 1.47 4.90%
Adjusted Per Share Value based on latest NOSH - 178,666
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 7.57 16.40 11.17 10.17 8.17 14.05 16.38 -12.06%
EPS 1.72 1.26 63.57 2.76 0.15 6.83 0.69 16.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 0.899 0.7936 0.3089 0.2408 0.2419 0.1385 48.69%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.905 0.825 0.615 1.08 0.685 0.80 0.57 -
P/RPS 9.15 1.90 1.61 3.01 1.44 0.98 0.33 73.88%
P/EPS 40.16 24.75 0.28 11.10 76.68 2.02 7.73 31.57%
EY 2.49 4.04 354.23 9.01 1.30 49.38 12.94 -23.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.35 0.23 0.99 0.49 0.57 0.39 2.78%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 27/11/17 18/11/16 23/11/15 24/11/14 27/11/13 20/11/12 22/11/11 -
Price 0.735 0.73 0.765 0.995 0.905 0.65 0.59 -
P/RPS 7.43 1.68 2.00 2.77 1.91 0.80 0.34 67.12%
P/EPS 32.62 21.90 0.35 10.22 101.31 1.65 8.00 26.36%
EY 3.07 4.57 284.78 9.78 0.99 60.78 12.50 -20.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.31 0.28 0.91 0.65 0.46 0.40 -0.85%

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