[SEACERA] YoY Cumulative 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- 120.17%
YoY- -99.14%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 51,016 37,384 29,523 25,695 45,860 52,520 47,616 1.15%
PBT 1,654 1,935 12,914 -697 31,423 2,977 2,750 -8.11%
Tax -31 -714 -310 964 -375 -650 -1,015 -44.06%
NP 1,623 1,221 12,604 267 31,048 2,327 1,735 -1.10%
-
NP to SH 1,623 290,208 12,604 267 31,048 2,299 1,735 -1.10%
-
Tax Rate 1.87% 36.90% 2.40% - 1.19% 21.83% 36.91% -
Total Cost 49,393 36,163 16,919 25,428 14,812 50,193 45,881 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 0.29% 58.92% 6.62% 0.18% 21.50% 2.67% 2.10% -
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 21.69 20.57 17.52 24.06 46.05 89.55 81.24 -19.73%
EPS 0.69 159.68 7.48 0.25 31.18 3.92 2.96 -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 8.20 6.01 4.75 4.13 7.37 8.44 7.65 1.16%
EPS 0.26 46.65 2.03 0.04 4.99 0.37 0.28 -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 4.01 3.38 5.31 2.58 1.32 0.78 0.44 44.47%
P/EPS 126.09 0.44 12.43 248.00 1.96 17.86 12.16 47.61%
EY 0.79 229.76 8.04 0.40 51.11 5.60 8.22 -32.29%
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 3.97 2.92 6.91 3.12 1.67 0.75 0.55 38.97%
P/EPS 124.64 0.38 16.18 300.00 2.47 17.09 15.20 41.95%
EY 0.80 266.13 6.18 0.33 40.49 5.85 6.58 -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