[SEACERA] QoQ Quarter Result on 2013-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 17,948 15,843 13,679 12,711 13,552 16,514 9,181 56.28% QoQ % 13.29% 15.82% 7.62% -6.21% -17.94% 79.87% - Horiz. % 195.49% 172.56% 148.99% 138.45% 147.61% 179.87% 100.00%
PBT 372 1,820 11,095 -9,988 -290 1,209 -1,906 - QoQ % -79.56% -83.60% 211.08% -3,344.14% -123.99% 163.43% - Horiz. % -19.52% -95.49% -582.11% 524.03% 15.22% -63.43% 100.00%
Tax -104 -155 -155 15,236 742 383 582 - QoQ % 32.90% 0.00% -101.02% 1,953.37% 93.73% -34.19% - Horiz. % -17.87% -26.63% -26.63% 2,617.87% 127.49% 65.81% 100.00%
NP 268 1,665 10,940 5,248 452 1,592 -1,324 - QoQ % -83.90% -84.78% 108.46% 1,061.06% -71.61% 220.24% - Horiz. % -20.24% -125.76% -826.28% -396.37% -34.14% -120.24% 100.00%
NP to SH 268 1,665 10,940 5,248 452 1,592 -1,324 - QoQ % -83.90% -84.78% 108.46% 1,061.06% -71.61% 220.24% - Horiz. % -20.24% -125.76% -826.28% -396.37% -34.14% -120.24% 100.00%
Tax Rate 27.96 % 8.52 % 1.40 % - % - % -31.68 % - % - QoQ % 228.17% 508.57% 0.00% 0.00% 0.00% 0.00% - Horiz. % -88.26% -26.89% -4.42% 0.00% 0.00% 100.00% -
Total Cost 17,680 14,178 2,739 7,463 13,100 14,922 10,505 41.44% QoQ % 24.70% 417.63% -63.30% -43.03% -12.21% 42.05% - Horiz. % 168.30% 134.96% 26.07% 71.04% 124.70% 142.05% 100.00%
Net Worth 194,746 190,045 166,571 155,934 150,666 152,745 151,775 18.06% QoQ % 2.47% 14.09% 6.82% 3.50% -1.36% 0.64% - Horiz. % 128.31% 125.21% 109.75% 102.74% 99.27% 100.64% 100.00%
Dividend 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 3,226 - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 61.48 % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 194,746 190,045 166,571 155,934 150,666 152,745 151,775 18.06% QoQ % 2.47% 14.09% 6.82% 3.50% -1.36% 0.64% - Horiz. % 128.31% 125.21% 109.75% 102.74% 99.27% 100.64% 100.00%
NOSH 178,666 168,181 107,465 107,540 107,619 107,567 107,642 40.14% QoQ % 6.23% 56.50% -0.07% -0.07% 0.05% -0.07% - Horiz. % 165.98% 156.24% 99.84% 99.91% 99.98% 99.93% 100.00%
Ratio Analysis 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 1.49 % 10.51 % 79.98 % 41.29 % 3.34 % 9.64 % -14.42 % - QoQ % -85.82% -86.86% 93.70% 1,136.23% -65.35% 166.85% - Horiz. % -10.33% -72.88% -554.65% -286.34% -23.16% -66.85% 100.00%
ROE 0.14 % 0.88 % 6.57 % 3.37 % 0.30 % 1.04 % -0.87 % - QoQ % -84.09% -86.61% 94.96% 1,023.33% -71.15% 219.54% - Horiz. % -16.09% -101.15% -755.17% -387.36% -34.48% -119.54% 100.00%
Per Share 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 10.05 9.42 12.73 11.82 12.59 15.35 8.53 11.54% QoQ % 6.69% -26.00% 7.70% -6.12% -17.98% 79.95% - Horiz. % 117.82% 110.43% 149.24% 138.57% 147.60% 179.95% 100.00%
EPS 0.15 0.99 10.18 4.88 0.42 1.48 -1.23 - QoQ % -84.85% -90.28% 108.61% 1,061.90% -71.62% 220.33% - Horiz. % -12.20% -80.49% -827.64% -396.75% -34.15% -120.33% 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 1.0900 1.1300 1.5500 1.4500 1.4000 1.4200 1.4100 -15.76% QoQ % -3.54% -27.10% 6.90% 3.57% -1.41% 0.71% - Horiz. % 77.30% 80.14% 109.93% 102.84% 99.29% 100.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 622,156 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 2.88 2.55 2.20 2.04 2.18 2.65 1.48 55.80% QoQ % 12.94% 15.91% 7.84% -6.42% -17.74% 79.05% - Horiz. % 194.59% 172.30% 148.65% 137.84% 147.30% 179.05% 100.00%
EPS 0.04 0.27 1.76 0.84 0.07 0.26 -0.21 - QoQ % -85.19% -84.66% 109.52% 1,100.00% -73.08% 223.81% - Horiz. % -19.05% -128.57% -838.10% -400.00% -33.33% -123.81% 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 0.3130 0.3055 0.2677 0.2506 0.2422 0.2455 0.2440 18.04% QoQ % 2.45% 14.12% 6.82% 3.47% -1.34% 0.61% - Horiz. % 128.28% 125.20% 109.71% 102.70% 99.26% 100.61% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.0800 0.9300 0.9700 0.9600 0.6850 0.6200 0.6200 -
P/RPS 10.75 9.87 7.62 8.12 5.44 4.04 7.27 29.76% QoQ % 8.92% 29.53% -6.16% 49.26% 34.65% -44.43% - Horiz. % 147.87% 135.76% 104.81% 111.69% 74.83% 55.57% 100.00%
P/EPS 720.00 93.94 9.53 19.67 163.10 41.89 -50.41 - QoQ % 666.45% 885.73% -51.55% -87.94% 289.35% 183.10% - Horiz. % -1,428.29% -186.35% -18.90% -39.02% -323.55% -83.10% 100.00%
EY 0.14 1.06 10.49 5.08 0.61 2.39 -1.98 - QoQ % -86.79% -89.90% 106.50% 732.79% -74.48% 220.71% - Horiz. % -7.07% -53.54% -529.80% -256.57% -30.81% -120.71% 100.00%
DY 0.00 0.00 0.00 3.13 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 0.99 0.82 0.63 0.66 0.49 0.44 0.44 71.62% QoQ % 20.73% 30.16% -4.55% 34.69% 11.36% 0.00% - Horiz. % 225.00% 186.36% 143.18% 150.00% 111.36% 100.00% 100.00%
Price Multiplier on Announcement Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 24/11/14 29/08/14 20/05/14 27/02/14 27/11/13 29/08/13 30/05/13 -
Price 0.9950 1.2100 1.1700 0.9700 0.9050 0.7500 0.6300 -
P/RPS 9.90 12.84 9.19 8.21 7.19 4.89 7.39 21.50% QoQ % -22.90% 39.72% 11.94% 14.19% 47.03% -33.83% - Horiz. % 133.96% 173.75% 124.36% 111.10% 97.29% 66.17% 100.00%
P/EPS 663.33 122.22 11.49 19.88 215.48 50.68 -51.22 - QoQ % 442.73% 963.71% -42.20% -90.77% 325.18% 198.95% - Horiz. % -1,295.06% -238.62% -22.43% -38.81% -420.70% -98.95% 100.00%
EY 0.15 0.82 8.70 5.03 0.46 1.97 -1.95 - QoQ % -81.71% -90.57% 72.96% 993.48% -76.65% 201.03% - Horiz. % -7.69% -42.05% -446.15% -257.95% -23.59% -101.03% 100.00%
DY 0.00 0.00 0.00 3.09 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 0.91 1.07 0.75 0.67 0.65 0.53 0.45 59.85% QoQ % -14.95% 42.67% 11.94% 3.08% 22.64% 17.78% - Horiz. % 202.22% 237.78% 166.67% 148.89% 144.44% 117.78% 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 31 12 2013.doc 
