[SEACERA] YoY 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- 220.24%
YoY- -94.51%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 25,075 14,342 15,843 16,514 20,666 28,158 28,071 -1.86%
PBT 386 590 1,820 1,209 29,504 837 2,292 -25.66%
Tax 271 -546 -155 383 -487 -350 -565 -
NP 657 44 1,665 1,592 29,017 487 1,727 -14.86%
-
NP to SH 657 289,031 1,665 1,592 29,017 487 1,727 -14.86%
-
Tax Rate -70.21% 92.54% 8.52% -31.68% 1.65% 41.82% 24.65% -
Total Cost 24,418 14,298 14,178 14,922 -8,351 27,671 26,344 -1.25%
-
Net Worth 560,796 492,532 190,045 152,745 144,387 86,251 82,544 37.58%
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 560,796 492,532 190,045 152,745 144,387 86,251 82,544 37.58%
NOSH 234,642 181,746 168,181 107,567 99,577 58,674 58,542 26.00%
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 2.62% 0.31% 10.51% 9.64% 140.41% 1.73% 6.15% -
ROE 0.12% 58.68% 0.88% 1.04% 20.10% 0.56% 2.09% -
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 10.69 7.89 9.42 15.35 20.75 47.99 47.95 -22.11%
EPS 0.28 159.03 0.99 1.48 29.14 0.83 2.95 -32.43%
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 4.03 2.31 2.55 2.65 3.32 4.53 4.51 -1.85%
EPS 0.11 46.46 0.27 0.26 4.66 0.08 0.28 -14.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9014 0.7917 0.3055 0.2455 0.2321 0.1386 0.1327 37.57%
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 8.14 8.81 9.87 4.04 2.94 1.46 0.75 48.74%
P/EPS 310.71 0.44 93.94 41.89 2.09 84.34 12.20 71.44%
EY 0.32 228.82 1.06 2.39 47.77 1.19 8.19 -41.71%
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 8.05 7.60 12.84 4.89 3.71 1.40 0.94 42.98%
P/EPS 307.14 0.38 122.22 50.68 2.64 80.72 15.25 64.87%
EY 0.33 265.05 0.82 1.97 37.84 1.24 6.56 -39.21%
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