[SEACERA] QoQ Cumulative Quarter Result on 2015-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 61,631 52,130 37,384 24,911 78,348 47,471 29,523 63.12% QoQ % 18.23% 39.44% 50.07% -68.20% 65.04% 60.79% - Horiz. % 208.76% 176.57% 126.63% 84.38% 265.38% 160.79% 100.00%
PBT 4,079 3,219 1,935 1,339 17,886 13,283 12,914 -53.52% QoQ % 26.72% 66.36% 44.51% -92.51% 34.65% 2.86% - Horiz. % 31.59% 24.93% 14.98% 10.37% 138.50% 102.86% 100.00%
Tax 207 -597 -714 -168 -782 -414 -310 - QoQ % 134.67% 16.39% -325.00% 78.52% -88.89% -33.55% - Horiz. % -66.77% 192.58% 230.32% 54.19% 252.26% 133.55% 100.00%
NP 4,286 2,622 1,221 1,171 17,104 12,869 12,604 -51.19% QoQ % 63.46% 114.74% 4.27% -93.15% 32.91% 2.10% - Horiz. % 34.01% 20.80% 9.69% 9.29% 135.70% 102.10% 100.00%
NP to SH 310,631 296,608 290,208 1,023 16,803 12,869 12,604 741.96% QoQ % 4.73% 2.21% 28,268.33% -93.91% 30.57% 2.10% - Horiz. % 2,464.54% 2,353.28% 2,302.51% 8.12% 133.31% 102.10% 100.00%
Tax Rate -5.07 % 18.55 % 36.90 % 12.55 % 4.37 % 3.12 % 2.40 % - QoQ % -127.33% -49.73% 194.02% 187.19% 40.06% 30.00% - Horiz. % -211.25% 772.92% 1,537.50% 522.92% 182.08% 130.00% 100.00%
Total Cost 57,345 49,508 36,163 23,740 61,244 34,602 16,919 125.14% QoQ % 15.83% 36.90% 52.33% -61.24% 77.00% 104.52% - Horiz. % 338.94% 292.62% 213.74% 140.32% 361.98% 204.52% 100.00%
Net Worth 515,381 493,771 492,524 204,599 201,636 192,153 190,408 93.87% QoQ % 4.38% 0.25% 140.73% 1.47% 4.93% 0.92% - Horiz. % 270.67% 259.32% 258.67% 107.45% 105.90% 100.92% 100.00%
Dividend 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 5,684 - - - 5,449 - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 104.31% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 1.83 % - % - % - % 32.43 % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 5.64% 0.00% 0.00% 0.00% 100.00% - -
Equity 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 515,381 493,771 492,524 204,599 201,636 192,153 190,408 93.87% QoQ % 4.38% 0.25% 140.73% 1.47% 4.93% 0.92% - Horiz. % 270.67% 259.32% 258.67% 107.45% 105.90% 100.92% 100.00%
NOSH 189,478 181,533 181,743 182,678 181,654 176,287 168,502 8.11% QoQ % 4.38% -0.12% -0.51% 0.56% 3.04% 4.62% - Horiz. % 112.45% 107.73% 107.86% 108.41% 107.80% 104.62% 100.00%
Ratio Analysis 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 6.95 % 5.03 % 3.27 % 4.70 % 21.83 % 27.11 % 42.69 % -70.09% QoQ % 38.17% 53.82% -30.43% -78.47% -19.48% -36.50% - Horiz. % 16.28% 11.78% 7.66% 11.01% 51.14% 63.50% 100.00%
ROE 60.27 % 60.07 % 58.92 % 0.50 % 8.33 % 6.70 % 6.62 % 334.26% QoQ % 0.33% 1.95% 11,684.00% -94.00% 24.33% 1.21% - Horiz. % 910.42% 907.40% 890.03% 7.55% 125.83% 101.21% 100.00%
Per Share 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 32.53 28.72 20.57 13.64 43.13 26.93 17.52 50.90% QoQ % 13.27% 39.62% 50.81% -68.37% 60.16% 53.71% - Horiz. % 185.67% 163.93% 117.41% 77.85% 246.18% 153.71% 100.00%
EPS 163.94 163.39 159.68 0.56 9.25 7.30 7.48 678.78% QoQ % 0.34% 2.32% 28,414.29% -93.95% 26.71% -2.41% - Horiz. % 2,191.71% 2,184.36% 2,134.76% 7.49% 123.66% 97.59% 100.00%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 2.7200 2.7200 2.7100 1.1200 1.1100 1.0900 1.1300 79.32% QoQ % 0.00% 0.37% 141.96% 0.90% 1.83% -3.54% - Horiz. % 240.71% 240.71% 239.82% 99.12% 98.23% 96.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 622,156 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 9.91 8.38 6.01 4.00 12.59 7.63 4.75 63.06% QoQ % 18.26% 39.43% 50.25% -68.23% 65.01% 60.63% - Horiz. % 208.63% 176.42% 126.53% 84.21% 265.05% 160.63% 100.00%
EPS 49.93 47.67 46.65 0.16 2.70 2.07 2.03 740.83% QoQ % 4.74% 2.19% 29,056.25% -94.07% 30.43% 1.97% - Horiz. % 2,459.61% 2,348.28% 2,298.03% 7.88% 133.00% 101.97% 100.00%
DPS 0.91 0.00 0.00 0.00 0.88 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 103.41% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.8284 0.7936 0.7916 0.3289 0.3241 0.3089 0.3060 93.89% QoQ % 4.39% 0.25% 140.68% 1.48% 4.92% 0.95% - Horiz. % 270.72% 259.35% 258.69% 107.48% 105.92% 100.95% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.0600 0.6150 0.6950 0.8750 0.8600 1.0800 0.9300 -
P/RPS 3.26 2.14 3.38 6.42 1.99 4.01 5.31 -27.70% QoQ % 52.34% -36.69% -47.35% 222.61% -50.37% -24.48% - Horiz. % 61.39% 40.30% 63.65% 120.90% 37.48% 75.52% 100.00%
P/EPS 0.65 0.38 0.44 156.25 9.30 14.79 12.43 -85.94% QoQ % 71.05% -13.64% -99.72% 1,580.11% -37.12% 18.99% - Horiz. % 5.23% 3.06% 3.54% 1,257.04% 74.82% 118.99% 100.00%
EY 154.66 265.67 229.76 0.64 10.76 6.76 8.04 614.07% QoQ % -41.78% 15.63% 35,800.00% -94.05% 59.17% -15.92% - Horiz. % 1,923.63% 3,304.35% 2,857.71% 7.96% 133.83% 84.08% 100.00%
DY 2.83 0.00 0.00 0.00 3.49 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 81.09% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.39 0.23 0.26 0.78 0.77 0.99 0.82 -38.99% QoQ % 69.57% -11.54% -66.67% 1.30% -22.22% 20.73% - Horiz. % 47.56% 28.05% 31.71% 95.12% 93.90% 120.73% 100.00%
Price Multiplier on Announcement Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 23/11/15 28/08/15 28/05/15 27/02/15 24/11/14 29/08/14 -
Price 0.9700 0.7650 0.6000 0.7900 0.7900 0.9950 1.2100 -
P/RPS 2.98 2.66 2.92 5.79 1.83 3.70 6.91 -42.83% QoQ % 12.03% -8.90% -49.57% 216.39% -50.54% -46.45% - Horiz. % 43.13% 38.49% 42.26% 83.79% 26.48% 53.55% 100.00%
P/EPS 0.59 0.47 0.38 141.07 8.54 13.63 16.18 -88.94% QoQ % 25.53% 23.68% -99.73% 1,551.87% -37.34% -15.76% - Horiz. % 3.65% 2.90% 2.35% 871.88% 52.78% 84.24% 100.00%
EY 169.01 213.58 266.13 0.71 11.71 7.34 6.18 802.26% QoQ % -20.87% -19.75% 37,383.10% -93.94% 59.54% 18.77% - Horiz. % 2,734.79% 3,455.99% 4,306.31% 11.49% 189.48% 118.77% 100.00%
DY 3.09 0.00 0.00 0.00 3.80 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 81.32% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.36 0.28 0.22 0.71 0.71 0.91 1.07 -51.53% QoQ % 28.57% 27.27% -69.01% 0.00% -21.98% -14.95% - Horiz. % 33.64% 26.17% 20.56% 66.36% 66.36% 85.05% 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.
Comment
SGB - 1QR (31032015).pdf 
