[SEACERA] YoY TTM 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- -7.73%
YoY- -93.61%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
TTM Result
31/03/20 31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 2,623 15,984 40,390 86,091 85,837 60,181 56,212 -37.57%
PBT -42,465 -143,750 1,036 7,258 8,023 3,299 -5,822 35.73%
Tax -135 -60 3,440 271 -964 14,822 8,748 -
NP -42,600 -143,810 4,476 7,529 7,059 18,121 2,926 -
-
NP to SH -42,600 -143,750 6,675 19,168 300,085 18,121 2,926 -
-
Tax Rate - - -332.05% -3.73% 12.02% -449.29% - -
Total Cost 45,223 159,794 35,914 78,562 78,778 42,060 53,286 -2.49%
-
Net Worth 539,530 579,041 1,013,335 559,234 316,648 194,746 150,666 21.66%
Dividend
31/03/20 31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - 5,452 5,463 3,226 3,228 -
Div Payout % - - - 28.44% 1.82% 17.80% 110.33% -
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 1,013,335 559,234 316,648 194,746 150,666 21.66%
NOSH 481,723 474,623 517,007 234,972 158,324 178,666 107,619 25.91%
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 -1,624.09% -899.71% 11.08% 8.75% 8.22% 30.11% 5.21% -
ROE -7.90% -24.83% 0.66% 3.43% 94.77% 9.30% 1.94% -
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 0.54 3.37 7.81 36.64 54.22 33.68 52.23 -50.48%
EPS -8.84 -30.29 1.29 8.16 189.54 10.14 2.72 -
DPS 0.00 0.00 0.00 2.32 3.45 1.81 3.00 -
NAPS 1.12 1.22 1.96 2.38 2.00 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 0.44 2.67 6.75 14.40 14.35 10.06 9.40 -37.54%
EPS -7.12 -24.04 1.12 3.21 50.18 3.03 0.49 -
DPS 0.00 0.00 0.00 0.91 0.91 0.54 0.54 -
NAPS 0.9022 0.9683 1.6945 0.9352 0.5295 0.3257 0.252 21.66%
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 34.89 10.24 11.58 2.25 1.13 3.21 1.31 65.63%
P/EPS -2.15 -1.14 70.10 10.11 0.32 10.65 25.19 -
EY -46.54 -87.79 1.43 9.89 308.19 9.39 3.97 -
DY 0.00 0.00 0.00 2.81 5.61 1.67 4.38 -
P/NAPS 0.17 0.28 0.46 0.35 0.31 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 47.75 6.38 9.41 1.99 1.41 2.95 1.73 66.54%
P/EPS -2.94 -0.71 56.93 8.95 0.40 9.81 33.29 -
EY -34.01 -140.87 1.76 11.17 247.76 10.19 3.00 -
DY 0.00 0.00 0.00 3.18 4.51 1.81 3.31 -
P/NAPS 0.23 0.18 0.38 0.31 0.38 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