[SEACERA] QoQ Quarter Result on 2016-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 4,340 25,527 25,075 25,941 9,548 14,807 14,342 -54.76% QoQ % -83.00% 1.80% -3.34% 171.69% -35.52% 3.24% - Horiz. % 30.26% 177.99% 174.84% 180.87% 66.57% 103.24% 100.00%
PBT -5,960 4,755 386 1,257 860 1,400 590 - QoQ % -225.34% 1,131.87% -69.29% 46.16% -38.57% 137.29% - Horiz. % -1,010.17% 805.93% 65.42% 213.05% 145.76% 237.29% 100.00%
Tax 3,834 -502 271 -302 804 118 -546 - QoQ % 863.74% -285.24% 189.74% -137.56% 581.36% 121.61% - Horiz. % -702.20% 91.94% -49.63% 55.31% -147.25% -21.61% 100.00%
NP -2,126 4,253 657 955 1,664 1,518 44 - QoQ % -149.99% 547.34% -31.20% -42.61% 9.62% 3,350.00% - Horiz. % -4,831.82% 9,665.91% 1,493.18% 2,170.45% 3,781.82% 3,450.00% 100.00%
NP to SH -698 4,253 657 955 13,303 5,858 289,031 - QoQ % -116.41% 547.34% -31.20% -92.82% 127.09% -97.97% - Horiz. % -0.24% 1.47% 0.23% 0.33% 4.60% 2.03% 100.00%
Tax Rate - % 10.56 % -70.21 % 24.03 % -93.49 % -8.43 % 92.54 % - QoQ % 0.00% 115.04% -392.18% 125.70% -1,009.02% -109.11% - Horiz. % 0.00% 11.41% -75.87% 25.97% -101.03% -9.11% 100.00%
Total Cost 6,466 21,274 24,418 24,986 7,884 13,289 14,298 -40.94% QoQ % -69.61% -12.88% -2.27% 216.92% -40.67% -7.06% - Horiz. % 45.22% 148.79% 170.78% 174.75% 55.14% 92.94% 100.00%
Net Worth 562,582 559,234 560,796 519,520 494,319 430,642 492,532 9.23% QoQ % 0.60% -0.28% 7.95% 5.10% 14.79% -12.57% - Horiz. % 114.22% 113.54% 113.86% 105.48% 100.36% 87.43% 100.00%
Dividend 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - 5,452 - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 40.98 % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 562,582 559,234 560,796 519,520 494,319 430,642 492,532 9.23% QoQ % 0.60% -0.28% 7.95% 5.10% 14.79% -12.57% - Horiz. % 114.22% 113.54% 113.86% 105.48% 100.36% 87.43% 100.00%
NOSH 236,379 234,972 234,642 191,000 181,734 158,324 181,746 19.06% QoQ % 0.60% 0.14% 22.85% 5.10% 14.79% -12.89% - Horiz. % 130.06% 129.29% 129.10% 105.09% 99.99% 87.11% 100.00%
Ratio Analysis 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -48.99 % 16.66 % 2.62 % 3.68 % 17.43 % 10.25 % 0.31 % - QoQ % -394.06% 535.88% -28.80% -78.89% 70.05% 3,206.45% - Horiz. % -15,803.23% 5,374.19% 845.16% 1,187.10% 5,622.58% 3,306.45% 100.00%
ROE -0.12 % 0.76 % 0.12 % 0.18 % 2.69 % 1.36 % 58.68 % - QoQ % -115.79% 533.33% -33.33% -93.31% 97.79% -97.68% - Horiz. % -0.20% 1.30% 0.20% 0.31% 4.58% 2.32% 100.00%
Per Share 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 1.84 10.86 10.69 13.58 5.25 9.35 7.89 -61.95% QoQ % -83.06% 1.59% -21.28% 158.67% -43.85% 18.50% - Horiz. % 23.32% 137.64% 135.49% 172.12% 66.54% 118.50% 100.00%
EPS -0.30 1.81 0.28 0.50 7.32 3.70 159.03 - QoQ % -116.57% 546.43% -44.00% -93.17% 97.84% -97.67% - Horiz. % -0.19% 1.14% 0.18% 0.31% 4.60% 2.33% 100.00%
DPS 0.00 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. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 2.3800 2.3800 2.3900 2.7200 2.7200 2.7200 2.7100 -8.26% QoQ % 0.00% -0.42% -12.13% 0.00% 0.00% 0.37% - Horiz. % 87.82% 87.82% 88.19% 100.37% 100.37% 100.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 622,156 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 0.70 4.10 4.03 4.17 1.53 2.38 2.31 -54.72% QoQ % -82.93% 1.74% -3.36% 172.55% -35.71% 3.03% - Horiz. % 30.30% 177.49% 174.46% 180.52% 66.23% 103.03% 100.00%
EPS -0.11 0.68 0.11 0.15 2.14 0.94 46.46 - QoQ % -116.18% 518.18% -26.67% -92.99% 127.66% -97.98% - Horiz. % -0.24% 1.46% 0.24% 0.32% 4.61% 2.02% 100.00%
DPS 0.00 0.00 0.00 0.00 0.88 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.9042 0.8989 0.9014 0.8350 0.7945 0.6922 0.7917 9.22% QoQ % 0.59% -0.28% 7.95% 5.10% 14.78% -12.57% - Horiz. % 114.21% 113.54% 113.86% 105.47% 100.35% 87.43% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.8350 0.8250 0.8700 0.9600 1.0600 0.6150 0.6950 -
P/RPS 45.48 7.59 8.14 7.07 20.18 6.58 8.81 197.21% QoQ % 499.21% -6.76% 15.13% -64.97% 206.69% -25.31% - Horiz. % 516.23% 86.15% 92.40% 80.25% 229.06% 74.69% 100.00%
P/EPS -282.77 45.58 310.71 192.00 14.48 16.62 0.44 - QoQ % -720.38% -85.33% 61.83% 1,225.97% -12.88% 3,677.27% - Horiz. % -64,265.91% 10,359.09% 70,615.91% 43,636.36% 3,290.91% 3,777.27% 100.00%
EY -0.35 2.19 0.32 0.52 6.91 6.02 228.82 - QoQ % -115.98% 584.38% -38.46% -92.47% 14.78% -97.37% - Horiz. % -0.15% 0.96% 0.14% 0.23% 3.02% 2.63% 100.00%
DY 0.00 0.00 0.00 0.00 2.83 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.35 0.35 0.36 0.35 0.39 0.23 0.26 21.81% QoQ % 0.00% -2.78% 2.86% -10.26% 69.57% -11.54% - Horiz. % 134.62% 134.62% 138.46% 134.62% 150.00% 88.46% 100.00%
Price Multiplier on Announcement Date 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 18/11/16 29/08/16 31/05/16 29/02/16 23/11/15 28/08/15 -
Price 0.9950 0.7300 0.8600 0.8900 0.9700 0.7650 0.6000 -
P/RPS 54.19 6.72 8.05 6.55 18.46 8.18 7.60 268.26% QoQ % 706.40% -16.52% 22.90% -64.52% 125.67% 7.63% - Horiz. % 713.03% 88.42% 105.92% 86.18% 242.89% 107.63% 100.00%
P/EPS -336.96 40.33 307.14 178.00 13.25 20.68 0.38 - QoQ % -935.51% -86.87% 72.55% 1,243.40% -35.93% 5,342.11% - Horiz. % -88,673.68% 10,613.16% 80,826.32% 46,842.11% 3,486.84% 5,442.11% 100.00%
EY -0.30 2.48 0.33 0.56 7.55 4.84 265.05 - QoQ % -112.10% 651.52% -41.07% -92.58% 55.99% -98.17% - Horiz. % -0.11% 0.94% 0.12% 0.21% 2.85% 1.83% 100.00%
DY 0.00 0.00 0.00 0.00 3.09 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.42 0.31 0.36 0.33 0.36 0.28 0.22 53.59% QoQ % 35.48% -13.89% 9.09% -8.33% 28.57% 27.27% - Horiz. % 190.91% 140.91% 163.64% 150.00% 163.64% 127.27% 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
Quarterly Account 31 3 2016.pdf 
