[SEACERA] QoQ Quarter Result on 2015-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 25,075 25,941 9,548 14,807 14,342 24,911 31,777 -14.62% QoQ % -3.34% 171.69% -35.52% 3.24% -42.43% -21.61% - Horiz. % 78.91% 81.63% 30.05% 46.60% 45.13% 78.39% 100.00%
PBT 386 1,257 860 1,400 590 1,339 4,694 -81.12% QoQ % -69.29% 46.16% -38.57% 137.29% -55.94% -71.47% - Horiz. % 8.22% 26.78% 18.32% 29.83% 12.57% 28.53% 100.00%
Tax 271 -302 804 118 -546 -168 -368 - QoQ % 189.74% -137.56% 581.36% 121.61% -225.00% 54.35% - Horiz. % -73.64% 82.07% -218.48% -32.07% 148.37% 45.65% 100.00%
NP 657 955 1,664 1,518 44 1,171 4,326 -71.57% QoQ % -31.20% -42.61% 9.62% 3,350.00% -96.24% -72.93% - Horiz. % 15.19% 22.08% 38.47% 35.09% 1.02% 27.07% 100.00%
NP to SH 657 955 13,303 5,858 289,031 1,023 4,025 -70.17% QoQ % -31.20% -92.82% 127.09% -97.97% 28,153.28% -74.58% - Horiz. % 16.32% 23.73% 330.51% 145.54% 7,180.89% 25.42% 100.00%
Tax Rate -70.21 % 24.03 % -93.49 % -8.43 % 92.54 % 12.55 % 7.84 % - QoQ % -392.18% 125.70% -1,009.02% -109.11% 637.37% 60.08% - Horiz. % -895.54% 306.51% -1,192.47% -107.53% 1,180.36% 160.08% 100.00%
Total Cost 24,418 24,986 7,884 13,289 14,298 23,740 27,451 -7.52% QoQ % -2.27% 216.92% -40.67% -7.06% -39.77% -13.52% - Horiz. % 88.95% 91.02% 28.72% 48.41% 52.09% 86.48% 100.00%
Net Worth 560,796 519,520 494,319 430,642 492,532 204,599 202,160 97.55% QoQ % 7.95% 5.10% 14.79% -12.57% 140.73% 1.21% - Horiz. % 277.40% 256.98% 244.52% 213.02% 243.63% 101.21% 100.00%
Dividend 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 5,452 - - - 5,463 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 99.78% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 40.98 % - % - % - % 135.75 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 30.19% 0.00% 0.00% 0.00% 100.00%
Equity 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 560,796 519,520 494,319 430,642 492,532 204,599 202,160 97.55% QoQ % 7.95% 5.10% 14.79% -12.57% 140.73% 1.21% - Horiz. % 277.40% 256.98% 244.52% 213.02% 243.63% 101.21% 100.00%
NOSH 234,642 191,000 181,734 158,324 181,746 182,678 182,126 18.42% QoQ % 22.85% 5.10% 14.79% -12.89% -0.51% 0.30% - Horiz. % 128.83% 104.87% 99.78% 86.93% 99.79% 100.30% 100.00%
Ratio Analysis 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 2.62 % 3.68 % 17.43 % 10.25 % 0.31 % 4.70 % 13.61 % -66.69% QoQ % -28.80% -78.89% 70.05% 3,206.45% -93.40% -65.47% - Horiz. % 19.25% 27.04% 128.07% 75.31% 2.28% 34.53% 100.00%
ROE 0.12 % 0.18 % 2.69 % 1.36 % 58.68 % 0.50 % 1.99 % -84.65% QoQ % -33.33% -93.31% 97.79% -97.68% 11,636.00% -74.87% - Horiz. % 6.03% 9.05% 135.18% 68.34% 2,948.74% 25.13% 100.00%
Per Share 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 10.69 13.58 5.25 9.35 7.89 13.64 17.45 -27.89% QoQ % -21.28% 158.67% -43.85% 18.50% -42.16% -21.83% - Horiz. % 61.26% 77.82% 30.09% 53.58% 45.21% 78.17% 100.00%
EPS 0.28 0.50 7.32 3.70 159.03 0.56 2.21 -74.81% QoQ % -44.00% -93.17% 97.84% -97.67% 28,298.21% -74.66% - Horiz. % 12.67% 22.62% 331.22% 167.42% 7,195.93% 25.34% 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 2.3900 2.7200 2.7200 2.7200 2.7100 1.1200 1.1100 66.82% QoQ % -12.13% 0.00% 0.00% 0.37% 141.96% 0.90% - Horiz. % 215.32% 245.05% 245.05% 245.05% 244.14% 100.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 622,156 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 4.03 4.17 1.53 2.38 2.31 4.00 5.11 -14.65% QoQ % -3.36% 172.55% -35.71% 3.03% -42.25% -21.72% - Horiz. % 78.86% 81.60% 29.94% 46.58% 45.21% 78.28% 100.00%
EPS 0.11 0.15 2.14 0.94 46.46 0.16 0.65 -69.44% QoQ % -26.67% -92.99% 127.66% -97.98% 28,937.50% -75.38% - Horiz. % 16.92% 23.08% 329.23% 144.62% 7,147.69% 24.62% 100.00%
DPS 0.00 0.00 0.88 0.00 0.00 0.00 0.88 - 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 0.9014 0.8350 0.7945 0.6922 0.7917 0.3289 0.3249 97.57% QoQ % 7.95% 5.10% 14.78% -12.57% 140.71% 1.23% - Horiz. % 277.44% 257.00% 244.54% 213.05% 243.67% 101.23% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.8700 0.9600 1.0600 0.6150 0.6950 0.8750 0.8600 -
P/RPS 8.14 7.07 20.18 6.58 8.81 6.42 4.93 39.74% QoQ % 15.13% -64.97% 206.69% -25.31% 37.23% 30.22% - Horiz. % 165.11% 143.41% 409.33% 133.47% 178.70% 130.22% 100.00%
P/EPS 310.71 192.00 14.48 16.62 0.44 156.25 38.91 300.02% QoQ % 61.83% 1,225.97% -12.88% 3,677.27% -99.72% 301.57% - Horiz. % 798.54% 493.45% 37.21% 42.71% 1.13% 401.57% 100.00%
EY 0.32 0.52 6.91 6.02 228.82 0.64 2.57 -75.10% QoQ % -38.46% -92.47% 14.78% -97.37% 35,653.13% -75.10% - Horiz. % 12.45% 20.23% 268.87% 234.24% 8,903.50% 24.90% 100.00%
DY 0.00 0.00 2.83 0.00 0.00 0.00 3.49 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 81.09% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.36 0.35 0.39 0.23 0.26 0.78 0.77 -39.79% QoQ % 2.86% -10.26% 69.57% -11.54% -66.67% 1.30% - Horiz. % 46.75% 45.45% 50.65% 29.87% 33.77% 101.30% 100.00%
Price Multiplier on Announcement Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 31/05/16 29/02/16 23/11/15 28/08/15 28/05/15 27/02/15 -
Price 0.8600 0.8900 0.9700 0.7650 0.6000 0.7900 0.7900 -
P/RPS 8.05 6.55 18.46 8.18 7.60 5.79 4.53 46.76% QoQ % 22.90% -64.52% 125.67% 7.63% 31.26% 27.81% - Horiz. % 177.70% 144.59% 407.51% 180.57% 167.77% 127.81% 100.00%
P/EPS 307.14 178.00 13.25 20.68 0.38 141.07 35.75 320.03% QoQ % 72.55% 1,243.40% -35.93% 5,342.11% -99.73% 294.60% - Horiz. % 859.13% 497.90% 37.06% 57.85% 1.06% 394.60% 100.00%
EY 0.33 0.56 7.55 4.84 265.05 0.71 2.80 -75.99% QoQ % -41.07% -92.58% 55.99% -98.17% 37,230.99% -74.64% - Horiz. % 11.79% 20.00% 269.64% 172.86% 9,466.07% 25.36% 100.00%
DY 0.00 0.00 3.09 0.00 0.00 0.00 3.80 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 81.32% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.36 0.33 0.36 0.28 0.22 0.71 0.71 -36.44% QoQ % 9.09% -8.33% 28.57% 27.27% -69.01% 0.00% - Horiz. % 50.70% 46.48% 50.70% 39.44% 30.99% 100.00% 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
Notes 30 9 2015.doc 
