[SEACERA] YoY Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -22.14%
YoY- -98.04%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 2,500 17,680 38,012 69,097 61,631 78,348 50,821 -37.07%
PBT 12,667 -135,225 7,430 447 4,079 17,886 -12,800 -
Tax -57 -148 -149 3,301 207 -782 18,864 -
NP 12,610 -135,374 7,281 3,748 4,286 17,104 6,064 11.91%
-
NP to SH 12,610 -134,952 8,922 6,099 310,631 16,803 6,009 12.07%
-
Tax Rate 0.45% - 2.01% -738.48% -5.07% 4.37% - -
Total Cost -10,110 153,055 30,731 65,349 57,345 61,244 44,757 -
-
Net Worth 558,799 541,071 688,357 561,356 515,381 201,636 155,842 21.70%
Dividend
30/06/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - 5,684 5,449 3,224 -
Div Payout % - - - - 1.83% 32.43% 53.66% -
Equity
30/06/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 558,799 541,071 688,357 561,356 515,381 201,636 155,842 21.70%
NOSH 481,723 474,623 352,554 235,863 189,478 181,654 107,477 25.95%
Ratio Analysis
30/06/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 504.40% -765.68% 19.15% 5.42% 6.95% 21.83% 11.93% -
ROE 2.26% -24.94% 1.30% 1.09% 60.27% 8.33% 3.86% -
Per Share
30/06/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 0.52 3.73 10.77 29.30 32.53 43.13 47.29 -50.02%
EPS 2.62 -28.43 2.53 2.59 163.94 9.25 5.59 -11.00%
DPS 0.00 0.00 0.00 0.00 3.00 3.00 3.00 -
NAPS 1.16 1.14 1.95 2.38 2.72 1.11 1.45 -3.37%
Adjusted Per Share Value based on latest NOSH - 236,379
30/06/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 0.42 2.96 6.36 11.55 10.31 13.10 8.50 -37.03%
EPS 2.11 -22.57 1.49 1.02 51.94 2.81 1.00 12.17%
DPS 0.00 0.00 0.00 0.00 0.95 0.91 0.54 -
NAPS 0.9344 0.9048 1.1511 0.9387 0.8618 0.3372 0.2606 21.70%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 30/06/20 28/06/19 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.26 0.195 0.895 0.835 1.06 0.86 0.96 -
P/RPS 50.10 5.23 8.31 2.85 3.26 1.99 2.03 63.74%
P/EPS 9.93 -0.69 35.41 32.29 0.65 9.30 17.17 -8.07%
EY 10.07 -145.81 2.82 3.10 154.66 10.76 5.82 8.79%
DY 0.00 0.00 0.00 0.00 2.83 3.49 3.13 -
P/NAPS 0.22 0.17 0.46 0.35 0.39 0.77 0.66 -15.54%
Price Multiplier on Announcement Date
30/06/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 28/08/20 30/08/19 28/02/18 28/02/17 29/02/16 27/02/15 27/02/14 -
Price 0.30 0.19 0.78 0.995 0.97 0.79 0.97 -
P/RPS 57.81 5.10 7.24 3.40 2.98 1.83 2.05 67.13%
P/EPS 11.46 -0.67 30.86 38.48 0.59 8.54 17.35 -6.17%
EY 8.73 -149.65 3.24 2.60 169.01 11.71 5.76 6.60%
DY 0.00 0.00 0.00 0.00 3.09 3.80 3.09 -
P/NAPS 0.26 0.17 0.40 0.42 0.36 0.71 0.67 -13.54%

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