[SEACERA] QoQ Quarter Result on 2014-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 14,342 24,911 31,777 17,948 15,843 13,679 12,711 8.41% QoQ % -42.43% -21.61% 77.05% 13.29% 15.82% 7.62% - Horiz. % 112.83% 195.98% 250.00% 141.20% 124.64% 107.62% 100.00%
PBT 590 1,339 4,694 372 1,820 11,095 -9,988 - QoQ % -55.94% -71.47% 1,161.83% -79.56% -83.60% 211.08% - Horiz. % -5.91% -13.41% -47.00% -3.72% -18.22% -111.08% 100.00%
Tax -546 -168 -368 -104 -155 -155 15,236 - QoQ % -225.00% 54.35% -253.85% 32.90% 0.00% -101.02% - Horiz. % -3.58% -1.10% -2.42% -0.68% -1.02% -1.02% 100.00%
NP 44 1,171 4,326 268 1,665 10,940 5,248 -95.91% QoQ % -96.24% -72.93% 1,514.18% -83.90% -84.78% 108.46% - Horiz. % 0.84% 22.31% 82.43% 5.11% 31.73% 208.46% 100.00%
NP to SH 289,031 1,023 4,025 268 1,665 10,940 5,248 1,358.22% QoQ % 28,153.28% -74.58% 1,401.87% -83.90% -84.78% 108.46% - Horiz. % 5,507.45% 19.49% 76.70% 5.11% 31.73% 208.46% 100.00%
Tax Rate 92.54 % 12.55 % 7.84 % 27.96 % 8.52 % 1.40 % - % - QoQ % 637.37% 60.08% -71.96% 228.17% 508.57% 0.00% - Horiz. % 6,610.00% 896.43% 560.00% 1,997.14% 608.57% 100.00% -
Total Cost 14,298 23,740 27,451 17,680 14,178 2,739 7,463 54.44% QoQ % -39.77% -13.52% 55.27% 24.70% 417.63% -63.30% - Horiz. % 191.59% 318.10% 367.83% 236.90% 189.98% 36.70% 100.00%
Net Worth 492,532 204,599 202,160 194,746 190,045 166,571 155,934 115.73% QoQ % 140.73% 1.21% 3.81% 2.47% 14.09% 6.82% - Horiz. % 315.86% 131.21% 129.64% 124.89% 121.88% 106.82% 100.00%
Dividend 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 5,463 - - - 3,226 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 169.36% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 135.75 % - % - % - % 61.48 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 220.80% 0.00% 0.00% 0.00% 100.00%
Equity 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 492,532 204,599 202,160 194,746 190,045 166,571 155,934 115.73% QoQ % 140.73% 1.21% 3.81% 2.47% 14.09% 6.82% - Horiz. % 315.86% 131.21% 129.64% 124.89% 121.88% 106.82% 100.00%
NOSH 181,746 182,678 182,126 178,666 168,181 107,465 107,540 42.02% QoQ % -0.51% 0.30% 1.94% 6.23% 56.50% -0.07% - Horiz. % 169.00% 169.87% 169.36% 166.14% 156.39% 99.93% 100.00%
Ratio Analysis 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 0.31 % 4.70 % 13.61 % 1.49 % 10.51 % 79.98 % 41.29 % -96.20% QoQ % -93.40% -65.47% 813.42% -85.82% -86.86% 93.70% - Horiz. % 0.75% 11.38% 32.96% 3.61% 25.45% 193.70% 100.00%
ROE 58.68 % 0.50 % 1.99 % 0.14 % 0.88 % 6.57 % 3.37 % 575.32% QoQ % 11,636.00% -74.87% 1,321.43% -84.09% -86.61% 94.96% - Horiz. % 1,741.25% 14.84% 59.05% 4.15% 26.11% 194.96% 100.00%
Per Share 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 7.89 13.64 17.45 10.05 9.42 12.73 11.82 -23.68% QoQ % -42.16% -21.83% 73.63% 6.69% -26.00% 7.70% - Horiz. % 66.75% 115.40% 147.63% 85.03% 79.70% 107.70% 100.00%
EPS 159.03 0.56 2.21 0.15 0.99 10.18 4.88 926.78% QoQ % 28,298.21% -74.66% 1,373.33% -84.85% -90.28% 108.61% - Horiz. % 3,258.81% 11.48% 45.29% 3.07% 20.29% 208.61% 100.00%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 2.7100 1.1200 1.1100 1.0900 1.1300 1.5500 1.4500 51.90% QoQ % 141.96% 0.90% 1.83% -3.54% -27.10% 6.90% - Horiz. % 186.90% 77.24% 76.55% 75.17% 77.93% 106.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 622,156 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 2.31 4.00 5.11 2.88 2.55 2.20 2.04 8.66% QoQ % -42.25% -21.72% 77.43% 12.94% 15.91% 7.84% - Horiz. % 113.24% 196.08% 250.49% 141.18% 125.00% 107.84% 100.00%
EPS 46.46 0.16 0.65 0.04 0.27 1.76 0.84 1,362.37% QoQ % 28,937.50% -75.38% 1,525.00% -85.19% -84.66% 109.52% - Horiz. % 5,530.95% 19.05% 77.38% 4.76% 32.14% 209.52% 100.00%
DPS 0.00 0.00 0.88 0.00 0.00 0.00 0.52 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 169.23% 0.00% 0.00% 0.00% 100.00%
NAPS 0.7917 0.3289 0.3249 0.3130 0.3055 0.2677 0.2506 115.76% QoQ % 140.71% 1.23% 3.80% 2.45% 14.12% 6.82% - Horiz. % 315.92% 131.25% 129.65% 124.90% 121.91% 106.82% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.6950 0.8750 0.8600 1.0800 0.9300 0.9700 0.9600 -
P/RPS 8.81 6.42 4.93 10.75 9.87 7.62 8.12 5.60% QoQ % 37.23% 30.22% -54.14% 8.92% 29.53% -6.16% - Horiz. % 108.50% 79.06% 60.71% 132.39% 121.55% 93.84% 100.00%
P/EPS 0.44 156.25 38.91 720.00 93.94 9.53 19.67 -92.12% QoQ % -99.72% 301.57% -94.60% 666.45% 885.73% -51.55% - Horiz. % 2.24% 794.36% 197.81% 3,660.40% 477.58% 48.45% 100.00%
EY 228.82 0.64 2.57 0.14 1.06 10.49 5.08 1,174.82% QoQ % 35,653.13% -75.10% 1,735.71% -86.79% -89.90% 106.50% - Horiz. % 4,504.33% 12.60% 50.59% 2.76% 20.87% 206.50% 100.00%
DY 0.00 0.00 3.49 0.00 0.00 0.00 3.13 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 111.50% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.26 0.78 0.77 0.99 0.82 0.63 0.66 -46.35% QoQ % -66.67% 1.30% -22.22% 20.73% 30.16% -4.55% - Horiz. % 39.39% 118.18% 116.67% 150.00% 124.24% 95.45% 100.00%
Price Multiplier on Announcement Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 28/05/15 27/02/15 24/11/14 29/08/14 20/05/14 27/02/14 -
Price 0.6000 0.7900 0.7900 0.9950 1.2100 1.1700 0.9700 -
P/RPS 7.60 5.79 4.53 9.90 12.84 9.19 8.21 -5.03% QoQ % 31.26% 27.81% -54.24% -22.90% 39.72% 11.94% - Horiz. % 92.57% 70.52% 55.18% 120.58% 156.39% 111.94% 100.00%
P/EPS 0.38 141.07 35.75 663.33 122.22 11.49 19.88 -92.90% QoQ % -99.73% 294.60% -94.61% 442.73% 963.71% -42.20% - Horiz. % 1.91% 709.61% 179.83% 3,336.67% 614.79% 57.80% 100.00%
EY 265.05 0.71 2.80 0.15 0.82 8.70 5.03 1,315.77% QoQ % 37,230.99% -74.64% 1,766.67% -81.71% -90.57% 72.96% - Horiz. % 5,269.38% 14.12% 55.67% 2.98% 16.30% 172.96% 100.00%
DY 0.00 0.00 3.80 0.00 0.00 0.00 3.09 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 122.98% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.22 0.71 0.71 0.91 1.07 0.75 0.67 -52.50% QoQ % -69.01% 0.00% -21.98% -14.95% 42.67% 11.94% - Horiz. % 32.84% 105.97% 105.97% 135.82% 159.70% 111.94% 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-3QR (30092014).pdf 
