Highlights

[SEACERA] QoQ Annualized Quarter Result on 2017-03-31 [#1]

Stock [SEACERA]: SEACERA GROUP BERHAD
Announcement Date 30-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     -42.09%    YoY -     -7.54%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 38,012 47,120 49,260 51,696 69,097 102,057 102,032 -48.13%
  QoQ % -19.33% -4.34% -4.71% -25.18% -32.30% 0.02% -
  Horiz. % 37.25% 46.18% 48.28% 50.67% 67.72% 100.02% 100.00%
PBT 7,430 8,382 3,434 4,628 447 8,544 3,308 71.25%
  QoQ % -11.36% 144.11% -25.80% 935.35% -94.77% 158.28% -
  Horiz. % 224.61% 253.41% 103.81% 139.90% 13.51% 258.28% 100.00%
Tax -149 -585 -518 -488 3,301 -710 -62 79.13%
  QoQ % 74.54% -13.00% -6.15% -114.78% 564.49% -1,046.24% -
  Horiz. % 240.32% 944.09% 835.48% 787.10% -5,324.19% 1,146.24% 100.00%
NP 7,281 7,797 2,916 4,140 3,748 7,833 3,246 71.10%
  QoQ % -6.62% 167.40% -29.57% 10.46% -52.15% 141.32% -
  Horiz. % 224.31% 240.21% 89.83% 127.54% 115.47% 241.32% 100.00%
NP to SH 8,922 10,729 2,962 3,532 6,099 7,833 3,246 95.86%
  QoQ % -16.84% 262.23% -16.14% -42.09% -22.14% 141.32% -
  Horiz. % 274.86% 330.54% 91.25% 108.81% 187.89% 241.32% 100.00%
Tax Rate 2.01 % 6.98 % 15.08 % 10.54 % -738.48 % 8.32 % 1.87 % 4.92%
  QoQ % -71.20% -53.71% 43.07% 101.43% -8,975.96% 344.92% -
  Horiz. % 107.49% 373.26% 806.42% 563.64% -39,490.91% 444.92% 100.00%
Total Cost 30,731 39,322 46,344 47,556 65,349 94,224 98,786 -53.99%
  QoQ % -21.85% -15.15% -2.55% -27.23% -30.65% -4.62% -
  Horiz. % 31.11% 39.81% 46.91% 48.14% 66.15% 95.38% 100.00%
Net Worth 688,357 933,261 575,121 567,983 561,356 559,300 562,169 14.41%
  QoQ % -26.24% 62.27% 1.26% 1.18% 0.37% -0.51% -
  Horiz. % 122.45% 166.01% 102.30% 101.03% 99.86% 99.49% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 688,357 933,261 575,121 567,983 561,356 559,300 562,169 14.41%
  QoQ % -26.24% 62.27% 1.26% 1.18% 0.37% -0.51% -
  Horiz. % 122.45% 166.01% 102.30% 101.03% 99.86% 99.49% 100.00%
NOSH 353,004 476,153 246,833 238,648 235,863 234,999 235,217 30.98%
  QoQ % -25.86% 92.91% 3.43% 1.18% 0.37% -0.09% -
  Horiz. % 150.08% 202.43% 104.94% 101.46% 100.27% 99.91% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 19.15 % 16.55 % 5.92 % 8.01 % 5.42 % 7.68 % 3.18 % 229.92%
  QoQ % 15.71% 179.56% -26.09% 47.79% -29.43% 141.51% -
  Horiz. % 602.20% 520.44% 186.16% 251.89% 170.44% 241.51% 100.00%
ROE 1.30 % 1.15 % 0.52 % 0.62 % 1.09 % 1.40 % 0.58 % 71.02%
  QoQ % 13.04% 121.15% -16.13% -43.12% -22.14% 141.38% -
  Horiz. % 224.14% 198.28% 89.66% 106.90% 187.93% 241.38% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 10.77 9.90 19.96 21.66 29.30 43.43 43.38 -60.40%
  QoQ % 8.79% -50.40% -7.85% -26.08% -32.54% 0.12% -
  Horiz. % 24.83% 22.82% 46.01% 49.93% 67.54% 100.12% 100.00%
EPS 2.53 2.25 1.20 1.48 2.59 3.33 1.38 49.63%
  QoQ % 12.44% 87.50% -18.92% -42.86% -22.22% 141.30% -
  Horiz. % 183.33% 163.04% 86.96% 107.25% 187.68% 241.30% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.9500 1.9600 2.3300 2.3800 2.3800 2.3800 2.3900 -12.65%
  QoQ % -0.51% -15.88% -2.10% 0.00% 0.00% -0.42% -
  Horiz. % 81.59% 82.01% 97.49% 99.58% 99.58% 99.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 622,156
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 6.11 7.57 7.92 8.31 11.11 16.40 16.40 -48.13%
  QoQ % -19.29% -4.42% -4.69% -25.20% -32.26% 0.00% -
  Horiz. % 37.26% 46.16% 48.29% 50.67% 67.74% 100.00% 100.00%
EPS 1.43 1.72 0.48 0.57 0.98 1.26 0.52 95.92%
  QoQ % -16.86% 258.33% -15.79% -41.84% -22.22% 142.31% -
  Horiz. % 275.00% 330.77% 92.31% 109.62% 188.46% 242.31% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.1064 1.5000 0.9244 0.9129 0.9023 0.8990 0.9036 14.41%
  QoQ % -26.24% 62.27% 1.26% 1.17% 0.37% -0.51% -
  Horiz. % 122.44% 166.00% 102.30% 101.03% 99.86% 99.49% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.8950 0.9050 1.4700 0.9300 0.8350 0.8250 0.8700 -
P/RPS 8.31 9.15 7.37 4.29 2.85 1.90 2.01 156.93%
  QoQ % -9.18% 24.15% 71.79% 50.53% 50.00% -5.47% -
  Horiz. % 413.43% 455.22% 366.67% 213.43% 141.79% 94.53% 100.00%
P/EPS 35.41 40.16 122.50 62.84 32.29 24.75 63.04 -31.85%
  QoQ % -11.83% -67.22% 94.94% 94.61% 30.46% -60.74% -
  Horiz. % 56.17% 63.71% 194.32% 99.68% 51.22% 39.26% 100.00%
EY 2.82 2.49 0.82 1.59 3.10 4.04 1.59 46.37%
  QoQ % 13.25% 203.66% -48.43% -48.71% -23.27% 154.09% -
  Horiz. % 177.36% 156.60% 51.57% 100.00% 194.97% 254.09% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.46 0.46 0.63 0.39 0.35 0.35 0.36 17.70%
  QoQ % 0.00% -26.98% 61.54% 11.43% 0.00% -2.78% -
  Horiz. % 127.78% 127.78% 175.00% 108.33% 97.22% 97.22% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 27/11/17 30/08/17 30/05/17 28/02/17 18/11/16 29/08/16 -
Price 0.7800 0.7350 0.9600 1.2900 0.9950 0.7300 0.8600 -
P/RPS 7.24 7.43 4.81 5.96 3.40 1.68 1.98 136.79%
  QoQ % -2.56% 54.47% -19.30% 75.29% 102.38% -15.15% -
  Horiz. % 365.66% 375.25% 242.93% 301.01% 171.72% 84.85% 100.00%
P/EPS 30.86 32.62 80.00 87.16 38.48 21.90 62.32 -37.33%
  QoQ % -5.40% -59.22% -8.21% 126.51% 75.71% -64.86% -
  Horiz. % 49.52% 52.34% 128.37% 139.86% 61.75% 35.14% 100.00%
EY 3.24 3.07 1.25 1.15 2.60 4.57 1.60 59.85%
  QoQ % 5.54% 145.60% 8.70% -55.77% -43.11% 185.63% -
  Horiz. % 202.50% 191.88% 78.12% 71.88% 162.50% 285.62% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.40 0.38 0.41 0.54 0.42 0.31 0.36 7.26%
  QoQ % 5.26% -7.32% -24.07% 28.57% 35.48% -13.89% -
  Horiz. % 111.11% 105.56% 113.89% 150.00% 116.67% 86.11% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

328  403  544  995 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 REVENUE 0.275-0.025 
 CFM 0.275-0.075 
 AT 0.010.00 
 TOPGLOV 0.955-0.065 
 DNEX 0.59+0.03 
 HONGSENG 0.125-0.01 
 MYEG-C4E 0.06-0.015 
 CAREPLS 0.32-0.015 
 MYEG 0.735+0.025 
 FITTERS 0.080.00 
PARTNERS & BROKERS