[SEACERA] YoY Quarter Result on 2014-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 11,706 25,075 14,342 15,843 16,514 20,666 28,158 -13.60% YoY % -53.32% 74.84% -9.47% -4.06% -20.09% -26.61% - Horiz. % 41.57% 89.05% 50.93% 56.26% 58.65% 73.39% 100.00%
PBT 559 386 590 1,820 1,209 29,504 837 -6.50% YoY % 44.82% -34.58% -67.58% 50.54% -95.90% 3,424.97% - Horiz. % 66.79% 46.12% 70.49% 217.44% 144.44% 3,524.97% 100.00%
Tax -137 271 -546 -155 383 -487 -350 -14.46% YoY % -150.55% 149.63% -252.26% -140.47% 178.64% -39.14% - Horiz. % 39.14% -77.43% 156.00% 44.29% -109.43% 139.14% 100.00%
NP 422 657 44 1,665 1,592 29,017 487 -2.36% YoY % -35.77% 1,393.18% -97.36% 4.59% -94.51% 5,858.32% - Horiz. % 86.65% 134.91% 9.03% 341.89% 326.90% 5,958.32% 100.00%
NP to SH 597 657 289,031 1,665 1,592 29,017 487 3.45% YoY % -9.13% -99.77% 17,259.22% 4.59% -94.51% 5,858.32% - Horiz. % 122.59% 134.91% 59,349.28% 341.89% 326.90% 5,958.32% 100.00%
Tax Rate 24.51 % -70.21 % 92.54 % 8.52 % -31.68 % 1.65 % 41.82 % -8.51% YoY % 134.91% -175.87% 986.15% 126.89% -2,020.00% -96.05% - Horiz. % 58.61% -167.89% 221.28% 20.37% -75.75% 3.95% 100.00%
Total Cost 11,284 24,418 14,298 14,178 14,922 -8,351 27,671 -13.87% YoY % -53.79% 70.78% 0.85% -4.99% 278.69% -130.18% - Horiz. % 40.78% 88.24% 51.67% 51.24% 53.93% -30.18% 100.00%
Net Worth 579,587 560,796 492,532 190,045 152,745 144,387 86,251 37.33% YoY % 3.35% 13.86% 159.17% 24.42% 5.79% 67.40% - Horiz. % 671.97% 650.19% 571.04% 220.34% 177.09% 167.40% 100.00%
Dividend 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 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 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 579,587 560,796 492,532 190,045 152,745 144,387 86,251 37.33% YoY % 3.35% 13.86% 159.17% 24.42% 5.79% 67.40% - Horiz. % 671.97% 650.19% 571.04% 220.34% 177.09% 167.40% 100.00%
NOSH 248,750 234,642 181,746 168,181 107,567 99,577 58,674 27.19% YoY % 6.01% 29.10% 8.07% 56.35% 8.02% 69.71% - Horiz. % 423.95% 399.90% 309.75% 286.63% 183.33% 169.71% 100.00%
Ratio Analysis 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 3.60 % 2.62 % 0.31 % 10.51 % 9.64 % 140.41 % 1.73 % 12.98% YoY % 37.40% 745.16% -97.05% 9.02% -93.13% 8,016.19% - Horiz. % 208.09% 151.45% 17.92% 607.51% 557.23% 8,116.19% 100.00%
ROE 0.10 % 0.12 % 58.68 % 0.88 % 1.04 % 20.10 % 0.56 % -24.94% YoY % -16.67% -99.80% 6,568.18% -15.38% -94.83% 3,489.29% - Horiz. % 17.86% 21.43% 10,478.57% 157.14% 185.71% 3,589.29% 100.00%
Per Share 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 4.71 10.69 7.89 9.42 15.35 20.75 47.99 -32.06% YoY % -55.94% 35.49% -16.24% -38.63% -26.02% -56.76% - Horiz. % 9.81% 22.28% 16.44% 19.63% 31.99% 43.24% 100.00%
EPS 0.24 0.28 159.03 0.99 1.48 29.14 0.83 -18.67% YoY % -14.29% -99.82% 15,963.63% -33.11% -94.92% 3,410.84% - Horiz. % 28.92% 33.73% 19,160.24% 119.28% 178.31% 3,510.84% 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 2.3300 2.3900 2.7100 1.1300 1.4200 1.4500 1.4700 7.97% YoY % -2.51% -11.81% 139.82% -20.42% -2.07% -1.36% - Horiz. % 158.50% 162.59% 184.35% 76.87% 96.60% 98.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 622,156 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 1.88 4.03 2.31 2.55 2.65 3.32 4.53 -13.62% YoY % -53.35% 74.46% -9.41% -3.77% -20.18% -26.71% - Horiz. % 41.50% 88.96% 50.99% 56.29% 58.50% 73.29% 100.00%
EPS 0.10 0.11 46.46 0.27 0.26 4.66 0.08 3.79% YoY % -9.09% -99.76% 17,107.41% 3.85% -94.42% 5,725.00% - Horiz. % 125.00% 137.50% 58,075.00% 337.50% 325.00% 5,825.00% 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 0.9316 0.9014 0.7917 0.3055 0.2455 0.2321 0.1386 37.34% YoY % 3.35% 13.86% 159.15% 24.44% 5.77% 67.46% - Horiz. % 672.15% 650.36% 571.21% 220.42% 177.13% 167.46% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.4700 0.8700 0.6950 0.9300 0.6200 0.6100 0.7000 -
P/RPS 31.24 8.14 8.81 9.87 4.04 2.94 1.46 66.54% YoY % 283.78% -7.60% -10.74% 144.31% 37.41% 101.37% - Horiz. % 2,139.73% 557.53% 603.42% 676.03% 276.71% 201.37% 100.00%
P/EPS 612.50 310.71 0.44 93.94 41.89 2.09 84.34 39.12% YoY % 97.13% 70,515.91% -99.53% 124.25% 1,904.31% -97.52% - Horiz. % 726.23% 368.40% 0.52% 111.38% 49.67% 2.48% 100.00%
EY 0.16 0.32 228.82 1.06 2.39 47.77 1.19 -28.40% YoY % -50.00% -99.86% 21,486.79% -55.65% -95.00% 3,914.29% - Horiz. % 13.45% 26.89% 19,228.57% 89.08% 200.84% 4,014.29% 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 0.63 0.36 0.26 0.82 0.44 0.42 0.48 4.63% YoY % 75.00% 38.46% -68.29% 86.36% 4.76% -12.50% - Horiz. % 131.25% 75.00% 54.17% 170.83% 91.67% 87.50% 100.00%
Price Multiplier on Announcement Date 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/08/17 29/08/16 28/08/15 29/08/14 29/08/13 29/08/12 16/08/11 -
Price 0.9600 0.8600 0.6000 1.2100 0.7500 0.7700 0.6700 -
P/RPS 20.40 8.05 7.60 12.84 4.89 3.71 1.40 56.22% YoY % 153.42% 5.92% -40.81% 162.58% 31.81% 165.00% - Horiz. % 1,457.14% 575.00% 542.86% 917.14% 349.29% 265.00% 100.00%
P/EPS 400.00 307.14 0.38 122.22 50.68 2.64 80.72 30.54% YoY % 30.23% 80,726.32% -99.69% 141.16% 1,819.70% -96.73% - Horiz. % 495.54% 380.50% 0.47% 151.41% 62.78% 3.27% 100.00%
EY 0.25 0.33 265.05 0.82 1.97 37.84 1.24 -23.41% YoY % -24.24% -99.88% 32,223.17% -58.38% -94.79% 2,951.61% - Horiz. % 20.16% 26.61% 21,375.00% 66.13% 158.87% 3,051.61% 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 0.41 0.36 0.22 1.07 0.53 0.53 0.46 -1.90% YoY % 13.89% 63.64% -79.44% 101.89% 0.00% 15.22% - Horiz. % 89.13% 78.26% 47.83% 232.61% 115.22% 115.22% 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
SGB-2QR (30062014) Final.pdf 
