[SEACERA] YoY Annualized Quarter 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- 141.32%
YoY- -98.02%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 2,228 20,652 47,120 102,057 69,506 63,294 50,813 -38.16%
PBT -7,450 -132,591 8,382 8,544 4,292 17,710 -1,330 30.33%
Tax -149 -160 -585 -710 -796 -552 2,286 -
NP -7,600 -132,751 7,797 7,833 3,496 17,158 956 -
-
NP to SH -7,600 -130,243 10,729 7,833 395,477 17,158 956 -
-
Tax Rate - - 6.98% 8.31% 18.55% 3.12% - -
Total Cost 9,828 153,403 39,322 94,224 66,010 46,136 49,857 -22.09%
-
Net Worth 539,530 579,041 933,261 559,300 493,771 192,153 149,820 21.77%
Dividend
31/03/20 31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 539,530 579,041 933,261 559,300 493,771 192,153 149,820 21.77%
NOSH 481,723 474,623 476,153 234,999 181,533 176,287 107,014 26.02%
Ratio Analysis
31/03/20 31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -341.11% -642.80% 16.55% 7.68% 5.03% 27.11% 1.88% -
ROE -1.41% -22.49% 1.15% 1.40% 80.09% 8.93% 0.64% -
Per Share
31/03/20 31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 0.46 4.35 9.90 43.43 38.29 35.90 47.48 -50.97%
EPS -1.57 -27.87 2.25 3.33 217.85 9.73 0.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.22 1.96 2.38 2.72 1.09 1.40 -3.37%
Adjusted Per Share Value based on latest NOSH - 234,972
31/03/20 31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 0.36 3.32 7.57 16.40 11.17 10.17 8.17 -38.12%
EPS -1.22 -20.93 1.72 1.26 63.57 2.76 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8672 0.9307 1.50 0.899 0.7936 0.3089 0.2408 21.77%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 31/03/20 29/03/19 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.19 0.345 0.905 0.825 0.615 1.08 0.685 -
P/RPS 41.08 7.93 9.15 1.90 1.61 3.01 1.44 67.39%
P/EPS -12.04 -1.26 40.16 24.75 0.28 11.10 76.68 -
EY -8.30 -79.54 2.49 4.04 354.23 9.01 1.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.28 0.46 0.35 0.23 0.99 0.49 -15.02%
Price Multiplier on Announcement Date
31/03/20 31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 29/06/20 11/06/19 27/11/17 18/11/16 23/11/15 24/11/14 27/11/13 -
Price 0.26 0.215 0.735 0.73 0.765 0.995 0.905 -
P/RPS 56.22 4.94 7.43 1.68 2.00 2.77 1.91 68.20%
P/EPS -16.48 -0.78 32.62 21.90 0.35 10.22 101.31 -
EY -6.07 -127.63 3.07 4.57 284.78 9.78 0.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.18 0.38 0.31 0.28 0.91 0.65 -14.76%

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