[SEACERA] QoQ Quarter Result on 2012-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 13,552 16,514 9,181 16,965 19,683 20,666 25,195 -33.84% QoQ % -17.94% 79.87% -45.88% -13.81% -4.76% -17.98% - Horiz. % 53.79% 65.54% 36.44% 67.33% 78.12% 82.02% 100.00%
PBT -290 1,209 -1,906 -4,835 1,108 29,504 1,919 - QoQ % -123.99% 163.43% 60.58% -536.37% -96.24% 1,437.47% - Horiz. % -15.11% 63.00% -99.32% -251.95% 57.74% 1,537.47% 100.00%
Tax 742 383 582 7,041 -307 -487 -69 - QoQ % 93.73% -34.19% -91.73% 2,393.49% 36.96% -605.80% - Horiz. % -1,075.36% -555.07% -843.48% -10,204.35% 444.93% 705.80% 100.00%
NP 452 1,592 -1,324 2,206 801 29,017 1,850 -60.88% QoQ % -71.61% 220.24% -160.02% 175.41% -97.24% 1,468.49% - Horiz. % 24.43% 86.05% -71.57% 119.24% 43.30% 1,568.49% 100.00%
NP to SH 452 1,592 -1,324 2,206 801 29,017 1,850 -60.88% QoQ % -71.61% 220.24% -160.02% 175.41% -97.24% 1,468.49% - Horiz. % 24.43% 86.05% -71.57% 119.24% 43.30% 1,568.49% 100.00%
Tax Rate - % -31.68 % - % - % 27.71 % 1.65 % 3.60 % - QoQ % 0.00% 0.00% 0.00% 0.00% 1,579.39% -54.17% - Horiz. % 0.00% -880.00% 0.00% 0.00% 769.72% 45.83% 100.00%
Total Cost 13,100 14,922 10,505 14,759 18,882 -8,351 23,345 -31.94% QoQ % -12.21% 42.05% -28.82% -21.84% 326.10% -135.77% - Horiz. % 56.11% 63.92% 45.00% 63.22% 80.88% -35.77% 100.00%
Net Worth 150,666 152,745 151,775 152,805 149,519 144,387 85,474 45.87% QoQ % -1.36% 0.64% -0.67% 2.20% 3.55% 68.92% - Horiz. % 176.27% 178.70% 177.57% 178.77% 174.93% 168.92% 100.00%
Dividend 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 3,228 - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 146.34 % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 150,666 152,745 151,775 152,805 149,519 144,387 85,474 45.87% QoQ % -1.36% 0.64% -0.67% 2.20% 3.55% 68.92% - Horiz. % 176.27% 178.70% 177.57% 178.77% 174.93% 168.92% 100.00%
NOSH 107,619 107,567 107,642 107,609 106,800 99,577 58,544 50.01% QoQ % 0.05% -0.07% 0.03% 0.76% 7.25% 70.09% - Horiz. % 183.82% 183.74% 183.86% 183.81% 182.43% 170.09% 100.00%
Ratio Analysis 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 3.34 % 9.64 % -14.42 % 13.00 % 4.07 % 140.41 % 7.34 % -40.81% QoQ % -65.35% 166.85% -210.92% 219.41% -97.10% 1,812.94% - Horiz. % 45.50% 131.34% -196.46% 177.11% 55.45% 1,912.94% 100.00%
ROE 0.30 % 1.04 % -0.87 % 1.44 % 0.54 % 20.10 % 2.16 % -73.15% QoQ % -71.15% 219.54% -160.42% 166.67% -97.31% 830.56% - Horiz. % 13.89% 48.15% -40.28% 66.67% 25.00% 930.56% 100.00%
Per Share 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 12.59 15.35 8.53 15.77 18.43 20.75 43.04 -55.90% QoQ % -17.98% 79.95% -45.91% -14.43% -11.18% -51.79% - Horiz. % 29.25% 35.66% 19.82% 36.64% 42.82% 48.21% 100.00%
EPS 0.42 1.48 -1.23 2.05 0.75 29.14 3.16 -73.92% QoQ % -71.62% 220.33% -160.00% 173.33% -97.43% 822.15% - Horiz. % 13.29% 46.84% -38.92% 64.87% 23.73% 922.15% 100.00%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.4000 1.4200 1.4100 1.4200 1.4000 1.4500 1.4600 -2.76% QoQ % -1.41% 0.71% -0.70% 1.43% -3.45% -0.68% - Horiz. % 95.89% 97.26% 96.58% 97.26% 95.89% 99.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 622,156 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 2.18 2.65 1.48 2.73 3.16 3.32 4.05 -33.80% QoQ % -17.74% 79.05% -45.79% -13.61% -4.82% -18.02% - Horiz. % 53.83% 65.43% 36.54% 67.41% 78.02% 81.98% 100.00%
EPS 0.07 0.26 -0.21 0.35 0.13 4.66 0.30 -62.07% QoQ % -73.08% 223.81% -160.00% 169.23% -97.21% 1,453.33% - Horiz. % 23.33% 86.67% -70.00% 116.67% 43.33% 1,553.33% 100.00%
DPS 0.00 0.00 0.00 0.52 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.2422 0.2455 0.2440 0.2456 0.2403 0.2321 0.1374 45.87% QoQ % -1.34% 0.61% -0.65% 2.21% 3.53% 68.92% - Horiz. % 176.27% 178.68% 177.58% 178.75% 174.89% 168.92% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.6850 0.6200 0.6200 0.6500 0.8000 0.6100 0.5400 -
P/RPS 5.44 4.04 7.27 4.12 4.34 2.94 1.25 166.32% QoQ % 34.65% -44.43% 76.46% -5.07% 47.62% 135.20% - Horiz. % 435.20% 323.20% 581.60% 329.60% 347.20% 235.20% 100.00%
P/EPS 163.10 41.89 -50.41 31.71 106.67 2.09 17.09 349.31% QoQ % 289.35% 183.10% -258.97% -70.27% 5,003.83% -87.77% - Horiz. % 954.36% 245.11% -294.97% 185.55% 624.17% 12.23% 100.00%
EY 0.61 2.39 -1.98 3.15 0.94 47.77 5.85 -77.82% QoQ % -74.48% 220.71% -162.86% 235.11% -98.03% 716.58% - Horiz. % 10.43% 40.85% -33.85% 53.85% 16.07% 816.58% 100.00%
DY 0.00 0.00 0.00 4.62 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.49 0.44 0.44 0.46 0.57 0.42 0.37 20.57% QoQ % 11.36% 0.00% -4.35% -19.30% 35.71% 13.51% - Horiz. % 132.43% 118.92% 118.92% 124.32% 154.05% 113.51% 100.00%
Price Multiplier on Announcement Date 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 29/08/13 30/05/13 27/02/13 20/11/12 29/08/12 28/05/12 -
Price 0.9050 0.7500 0.6300 0.6500 0.6500 0.7700 0.5700 -
P/RPS 7.19 4.89 7.39 4.12 3.53 3.71 1.32 209.26% QoQ % 47.03% -33.83% 79.37% 16.71% -4.85% 181.06% - Horiz. % 544.70% 370.45% 559.85% 312.12% 267.42% 281.06% 100.00%
P/EPS 215.48 50.68 -51.22 31.71 86.67 2.64 18.04 421.75% QoQ % 325.18% 198.95% -261.53% -63.41% 3,182.95% -85.37% - Horiz. % 1,194.46% 280.93% -283.92% 175.78% 480.43% 14.63% 100.00%
EY 0.46 1.97 -1.95 3.15 1.15 37.84 5.54 -80.94% QoQ % -76.65% 201.03% -161.90% 173.91% -96.96% 583.03% - Horiz. % 8.30% 35.56% -35.20% 56.86% 20.76% 683.03% 100.00%
DY 0.00 0.00 0.00 4.62 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.65 0.53 0.45 0.46 0.46 0.53 0.39 40.53% QoQ % 22.64% 17.78% -2.17% 0.00% -13.21% 35.90% - Horiz. % 166.67% 135.90% 115.38% 117.95% 117.95% 135.90% 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
Account 31.12.2012.xls 
