[SEACERA] QoQ Quarter Result on 2013-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 12,711 13,552 16,514 9,181 16,965 19,683 20,666 -27.61% QoQ % -6.21% -17.94% 79.87% -45.88% -13.81% -4.76% - Horiz. % 61.51% 65.58% 79.91% 44.43% 82.09% 95.24% 100.00%
PBT -9,988 -290 1,209 -1,906 -4,835 1,108 29,504 - QoQ % -3,344.14% -123.99% 163.43% 60.58% -536.37% -96.24% - Horiz. % -33.85% -0.98% 4.10% -6.46% -16.39% 3.76% 100.00%
Tax 15,236 742 383 582 7,041 -307 -487 - QoQ % 1,953.37% 93.73% -34.19% -91.73% 2,393.49% 36.96% - Horiz. % -3,128.54% -152.36% -78.64% -119.51% -1,445.79% 63.04% 100.00%
NP 5,248 452 1,592 -1,324 2,206 801 29,017 -67.92% QoQ % 1,061.06% -71.61% 220.24% -160.02% 175.41% -97.24% - Horiz. % 18.09% 1.56% 5.49% -4.56% 7.60% 2.76% 100.00%
NP to SH 5,248 452 1,592 -1,324 2,206 801 29,017 -67.92% QoQ % 1,061.06% -71.61% 220.24% -160.02% 175.41% -97.24% - Horiz. % 18.09% 1.56% 5.49% -4.56% 7.60% 2.76% 100.00%
Tax Rate - % - % -31.68 % - % - % 27.71 % 1.65 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 1,579.39% - Horiz. % 0.00% 0.00% -1,920.00% 0.00% 0.00% 1,679.39% 100.00%
Total Cost 7,463 13,100 14,922 10,505 14,759 18,882 -8,351 - QoQ % -43.03% -12.21% 42.05% -28.82% -21.84% 326.10% - Horiz. % -89.37% -156.87% -178.69% -125.79% -176.73% -226.10% 100.00%
Net Worth 155,934 150,666 152,745 151,775 152,805 149,519 144,387 5.25% QoQ % 3.50% -1.36% 0.64% -0.67% 2.20% 3.55% - Horiz. % 108.00% 104.35% 105.79% 105.12% 105.83% 103.55% 100.00%
Dividend 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 3,226 - - - 3,228 - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 99.94% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 61.48 % - % - % - % 146.34 % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 42.01% 0.00% 0.00% 0.00% 100.00% - -
Equity 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 155,934 150,666 152,745 151,775 152,805 149,519 144,387 5.25% QoQ % 3.50% -1.36% 0.64% -0.67% 2.20% 3.55% - Horiz. % 108.00% 104.35% 105.79% 105.12% 105.83% 103.55% 100.00%
NOSH 107,540 107,619 107,567 107,642 107,609 106,800 99,577 5.25% QoQ % -0.07% 0.05% -0.07% 0.03% 0.76% 7.25% - Horiz. % 108.00% 108.08% 108.02% 108.10% 108.07% 107.25% 100.00%
Ratio Analysis 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 41.29 % 3.34 % 9.64 % -14.42 % 13.00 % 4.07 % 140.41 % -55.68% QoQ % 1,136.23% -65.35% 166.85% -210.92% 219.41% -97.10% - Horiz. % 29.41% 2.38% 6.87% -10.27% 9.26% 2.90% 100.00%
ROE 3.37 % 0.30 % 1.04 % -0.87 % 1.44 % 0.54 % 20.10 % -69.50% QoQ % 1,023.33% -71.15% 219.54% -160.42% 166.67% -97.31% - Horiz. % 16.77% 1.49% 5.17% -4.33% 7.16% 2.69% 100.00%
Per Share 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 11.82 12.59 15.35 8.53 15.77 18.43 20.75 -31.21% QoQ % -6.12% -17.98% 79.95% -45.91% -14.43% -11.18% - Horiz. % 56.96% 60.67% 73.98% 41.11% 76.00% 88.82% 100.00%
EPS 4.88 0.42 1.48 -1.23 2.05 0.75 29.14 -69.52% QoQ % 1,061.90% -71.62% 220.33% -160.00% 173.33% -97.43% - Horiz. % 16.75% 1.44% 5.08% -4.22% 7.04% 2.57% 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 1.4500 1.4000 1.4200 1.4100 1.4200 1.4000 1.4500 - QoQ % 3.57% -1.41% 0.71% -0.70% 1.43% -3.45% - Horiz. % 100.00% 96.55% 97.93% 97.24% 97.93% 96.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 622,156 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2.04 2.18 2.65 1.48 2.73 3.16 3.32 -27.66% QoQ % -6.42% -17.74% 79.05% -45.79% -13.61% -4.82% - Horiz. % 61.45% 65.66% 79.82% 44.58% 82.23% 95.18% 100.00%
EPS 0.84 0.07 0.26 -0.21 0.35 0.13 4.66 -67.99% QoQ % 1,100.00% -73.08% 223.81% -160.00% 169.23% -97.21% - Horiz. % 18.03% 1.50% 5.58% -4.51% 7.51% 2.79% 100.00%
DPS 0.52 0.00 0.00 0.00 0.52 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 0.2506 0.2422 0.2455 0.2440 0.2456 0.2403 0.2321 5.23% QoQ % 3.47% -1.34% 0.61% -0.65% 2.21% 3.53% - Horiz. % 107.97% 104.35% 105.77% 105.13% 105.82% 103.53% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.9600 0.6850 0.6200 0.6200 0.6500 0.8000 0.6100 -
P/RPS 8.12 5.44 4.04 7.27 4.12 4.34 2.94 96.49% QoQ % 49.26% 34.65% -44.43% 76.46% -5.07% 47.62% - Horiz. % 276.19% 185.03% 137.41% 247.28% 140.14% 147.62% 100.00%
P/EPS 19.67 163.10 41.89 -50.41 31.71 106.67 2.09 343.95% QoQ % -87.94% 289.35% 183.10% -258.97% -70.27% 5,003.83% - Horiz. % 941.15% 7,803.83% 2,004.31% -2,411.96% 1,517.22% 5,103.83% 100.00%
EY 5.08 0.61 2.39 -1.98 3.15 0.94 47.77 -77.46% QoQ % 732.79% -74.48% 220.71% -162.86% 235.11% -98.03% - Horiz. % 10.63% 1.28% 5.00% -4.14% 6.59% 1.97% 100.00%
DY 3.13 0.00 0.00 0.00 4.62 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 67.75% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.66 0.49 0.44 0.44 0.46 0.57 0.42 35.05% QoQ % 34.69% 11.36% 0.00% -4.35% -19.30% 35.71% - Horiz. % 157.14% 116.67% 104.76% 104.76% 109.52% 135.71% 100.00%
Price Multiplier on Announcement Date 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 27/11/13 29/08/13 30/05/13 27/02/13 20/11/12 29/08/12 -
Price 0.9700 0.9050 0.7500 0.6300 0.6500 0.6500 0.7700 -
P/RPS 8.21 7.19 4.89 7.39 4.12 3.53 3.71 69.57% QoQ % 14.19% 47.03% -33.83% 79.37% 16.71% -4.85% - Horiz. % 221.29% 193.80% 131.81% 199.19% 111.05% 95.15% 100.00%
P/EPS 19.88 215.48 50.68 -51.22 31.71 86.67 2.64 282.78% QoQ % -90.77% 325.18% 198.95% -261.53% -63.41% 3,182.95% - Horiz. % 753.03% 8,162.12% 1,919.70% -1,940.15% 1,201.14% 3,282.95% 100.00%
EY 5.03 0.46 1.97 -1.95 3.15 1.15 37.84 -73.86% QoQ % 993.48% -76.65% 201.03% -161.90% 173.91% -96.96% - Horiz. % 13.29% 1.22% 5.21% -5.15% 8.32% 3.04% 100.00%
DY 3.09 0.00 0.00 0.00 4.62 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 66.88% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.67 0.65 0.53 0.45 0.46 0.46 0.53 16.86% QoQ % 3.08% 22.64% 17.78% -2.17% 0.00% -13.21% - Horiz. % 126.42% 122.64% 100.00% 84.91% 86.79% 86.79% 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 31.3.2013.xls 
