[SEACERA] YoY Annualized Quarter Result on 2014-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 51,696 103,764 99,644 54,716 36,724 100,780 97,448 -10.02% YoY % -50.18% 4.13% 82.11% 48.99% -63.56% 3.42% - Horiz. % 53.05% 106.48% 102.25% 56.15% 37.69% 103.42% 100.00%
PBT 4,628 5,028 5,356 44,380 -7,624 7,676 8,560 -9.73% YoY % -7.96% -6.12% -87.93% 682.11% -199.32% -10.33% - Horiz. % 54.07% 58.74% 62.57% 518.46% -89.07% 89.67% 100.00%
Tax -488 -1,208 -672 -620 2,328 -276 -1,400 -16.10% YoY % 59.60% -79.76% -8.39% -126.63% 943.48% 80.29% - Horiz. % 34.86% 86.29% 48.00% 44.29% -166.29% 19.71% 100.00%
NP 4,140 3,820 4,684 43,760 -5,296 7,400 7,160 -8.72% YoY % 8.38% -18.45% -89.30% 926.28% -171.57% 3.35% - Horiz. % 57.82% 53.35% 65.42% 611.17% -73.97% 103.35% 100.00%
NP to SH 3,532 3,820 4,092 43,760 -5,296 7,400 7,048 -10.87% YoY % -7.54% -6.65% -90.65% 926.28% -171.57% 4.99% - Horiz. % 50.11% 54.20% 58.06% 620.89% -75.14% 104.99% 100.00%
Tax Rate 10.54 % 24.03 % 12.55 % 1.40 % - % 3.60 % 16.36 % -7.06% YoY % -56.14% 91.47% 796.43% 0.00% 0.00% -78.00% - Horiz. % 64.43% 146.88% 76.71% 8.56% 0.00% 22.00% 100.00%
Total Cost 47,556 99,944 94,960 10,956 42,020 93,380 90,288 -10.13% YoY % -52.42% 5.25% 766.74% -73.93% -55.00% 3.42% - Horiz. % 52.67% 110.69% 105.17% 12.13% 46.54% 103.42% 100.00%
Net Worth 567,983 519,520 204,599 166,571 151,775 85,474 85,465 37.08% YoY % 9.33% 153.92% 22.83% 9.75% 77.57% 0.01% - Horiz. % 664.57% 607.87% 239.39% 194.90% 177.59% 100.01% 100.00%
Dividend 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 567,983 519,520 204,599 166,571 151,775 85,474 85,465 37.08% YoY % 9.33% 153.92% 22.83% 9.75% 77.57% 0.01% - Horiz. % 664.57% 607.87% 239.39% 194.90% 177.59% 100.01% 100.00%
NOSH 238,648 191,000 182,678 107,465 107,642 58,544 58,538 26.37% YoY % 24.95% 4.56% 69.99% -0.16% 83.86% 0.01% - Horiz. % 407.68% 326.28% 312.07% 183.58% 183.88% 100.01% 100.00%
Ratio Analysis 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 8.01 % 3.68 % 4.70 % 79.98 % -14.42 % 7.34 % 7.35 % 1.44% YoY % 117.66% -21.70% -94.12% 654.65% -296.46% -0.14% - Horiz. % 108.98% 50.07% 63.95% 1,088.16% -196.19% 99.86% 100.00%
ROE 0.62 % 0.74 % 2.00 % 26.27 % -3.49 % 8.66 % 8.25 % -35.01% YoY % -16.22% -63.00% -92.39% 852.72% -140.30% 4.97% - Horiz. % 7.52% 8.97% 24.24% 318.42% -42.30% 104.97% 100.00%
Per Share 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 21.66 54.33 54.55 50.91 34.12 172.14 166.47 -28.79% YoY % -60.13% -0.40% 7.15% 49.21% -80.18% 3.41% - Horiz. % 13.01% 32.64% 32.77% 30.58% 20.50% 103.41% 100.00%
EPS 1.48 2.00 2.24 40.72 -4.92 12.64 12.04 -29.46% YoY % -26.00% -10.71% -94.50% 927.64% -138.92% 4.98% - Horiz. % 12.29% 16.61% 18.60% 338.21% -40.86% 104.98% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 2.3800 2.7200 1.1200 1.5500 1.4100 1.4600 1.4600 8.48% YoY % -12.50% 142.86% -27.74% 9.93% -3.42% 0.00% - Horiz. % 163.01% 186.30% 76.71% 106.16% 96.58% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 622,156 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 8.31 16.68 16.02 8.79 5.90 16.20 15.66 -10.01% YoY % -50.18% 4.12% 82.25% 48.98% -63.58% 3.45% - Horiz. % 53.07% 106.51% 102.30% 56.13% 37.68% 103.45% 100.00%
EPS 0.57 0.61 0.66 7.03 -0.85 1.19 1.13 -10.77% YoY % -6.56% -7.58% -90.61% 927.06% -171.43% 5.31% - Horiz. % 50.44% 53.98% 58.41% 622.12% -75.22% 105.31% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.9129 0.8350 0.3289 0.2677 0.2440 0.1374 0.1374 37.07% YoY % 9.33% 153.88% 22.86% 9.71% 77.58% 0.00% - Horiz. % 664.41% 607.71% 239.37% 194.83% 177.58% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.9300 0.9600 0.8750 0.9700 0.6200 0.5400 0.6200 -
P/RPS 4.29 1.77 1.60 1.91 1.82 0.31 0.37 50.39% YoY % 142.37% 10.62% -16.23% 4.95% 487.10% -16.22% - Horiz. % 1,159.46% 478.38% 432.43% 516.22% 491.89% 83.78% 100.00%
P/EPS 62.84 48.00 39.06 2.38 -12.60 4.27 5.15 51.67% YoY % 30.92% 22.89% 1,541.18% 118.89% -395.08% -17.09% - Horiz. % 1,220.19% 932.04% 758.45% 46.21% -244.66% 82.91% 100.00%
EY 1.59 2.08 2.56 41.98 -7.94 23.41 19.42 -34.08% YoY % -23.56% -18.75% -93.90% 628.72% -133.92% 20.55% - Horiz. % 8.19% 10.71% 13.18% 216.17% -40.89% 120.55% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.39 0.35 0.78 0.63 0.44 0.37 0.42 -1.23% YoY % 11.43% -55.13% 23.81% 43.18% 18.92% -11.90% - Horiz. % 92.86% 83.33% 185.71% 150.00% 104.76% 88.10% 100.00%
Price Multiplier on Announcement Date 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 30/05/17 31/05/16 28/05/15 20/05/14 30/05/13 28/05/12 23/05/11 -
Price 1.2900 0.8900 0.7900 1.1700 0.6300 0.5700 0.7100 -
P/RPS 5.96 1.64 1.45 2.30 1.85 0.33 0.43 54.93% YoY % 263.41% 13.10% -36.96% 24.32% 460.61% -23.26% - Horiz. % 1,386.05% 381.40% 337.21% 534.88% 430.23% 76.74% 100.00%
P/EPS 87.16 44.50 35.27 2.87 -12.80 4.51 5.90 56.58% YoY % 95.87% 26.17% 1,128.92% 122.42% -383.81% -23.56% - Horiz. % 1,477.29% 754.24% 597.80% 48.64% -216.95% 76.44% 100.00%
EY 1.15 2.25 2.84 34.80 -7.81 22.18 16.96 -36.12% YoY % -48.89% -20.77% -91.84% 545.58% -135.21% 30.78% - Horiz. % 6.78% 13.27% 16.75% 205.19% -46.05% 130.78% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.54 0.33 0.71 0.75 0.45 0.39 0.49 1.63% YoY % 63.64% -53.52% -5.33% 66.67% 15.38% -20.41% - Horiz. % 110.20% 67.35% 144.90% 153.06% 91.84% 79.59% 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
Seacera - 1QR (31032014).pdf 
