[SEACERA] YoY Quarter Result on 2013-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 25,527 14,807 17,948 13,552 19,683 23,927 18,609 5.40% YoY % 72.40% -17.50% 32.44% -31.15% -17.74% 28.58% - Horiz. % 137.18% 79.57% 96.45% 72.82% 105.77% 128.58% 100.00%
PBT 4,755 1,400 372 -290 1,108 1,306 817 34.08% YoY % 239.64% 276.34% 228.28% -126.17% -15.16% 59.85% - Horiz. % 582.01% 171.36% 45.53% -35.50% 135.62% 159.85% 100.00%
Tax -502 118 -104 742 -307 -325 -427 2.73% YoY % -525.42% 213.46% -114.02% 341.69% 5.54% 23.89% - Horiz. % 117.56% -27.63% 24.36% -173.77% 71.90% 76.11% 100.00%
NP 4,253 1,518 268 452 801 981 390 48.86% YoY % 180.17% 466.42% -40.71% -43.57% -18.35% 151.54% - Horiz. % 1,090.51% 389.23% 68.72% 115.90% 205.38% 251.54% 100.00%
NP to SH 4,253 5,858 268 452 801 981 390 48.86% YoY % -27.40% 2,085.82% -40.71% -43.57% -18.35% 151.54% - Horiz. % 1,090.51% 1,502.05% 68.72% 115.90% 205.38% 251.54% 100.00%
Tax Rate 10.56 % -8.43 % 27.96 % - % 27.71 % 24.89 % 52.26 % -23.38% YoY % 225.27% -130.15% 0.00% 0.00% 11.33% -52.37% - Horiz. % 20.21% -16.13% 53.50% 0.00% 53.02% 47.63% 100.00%
Total Cost 21,274 13,289 17,680 13,100 18,882 22,946 18,219 2.61% YoY % 60.09% -24.84% 34.96% -30.62% -17.71% 25.95% - Horiz. % 116.77% 72.94% 97.04% 71.90% 103.64% 125.95% 100.00%
Net Worth 559,234 430,642 194,746 150,666 149,519 86,351 82,656 37.49% YoY % 29.86% 121.13% 29.26% 0.77% 73.15% 4.47% - Horiz. % 676.57% 521.00% 235.61% 182.28% 180.89% 104.47% 100.00%
Dividend 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 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 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 559,234 430,642 194,746 150,666 149,519 86,351 82,656 37.49% YoY % 29.86% 121.13% 29.26% 0.77% 73.15% 4.47% - Horiz. % 676.57% 521.00% 235.61% 182.28% 180.89% 104.47% 100.00%
NOSH 234,972 158,324 178,666 107,619 106,800 58,742 58,208 26.16% YoY % 48.41% -11.39% 66.02% 0.77% 81.81% 0.92% - Horiz. % 403.67% 271.99% 306.94% 184.88% 183.48% 100.92% 100.00%
Ratio Analysis 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 16.66 % 10.25 % 1.49 % 3.34 % 4.07 % 4.10 % 2.10 % 41.18% YoY % 62.54% 587.92% -55.39% -17.94% -0.73% 95.24% - Horiz. % 793.33% 488.10% 70.95% 159.05% 193.81% 195.24% 100.00%
ROE 0.76 % 1.36 % 0.14 % 0.30 % 0.54 % 1.14 % 0.47 % 8.33% YoY % -44.12% 871.43% -53.33% -44.44% -52.63% 142.55% - Horiz. % 161.70% 289.36% 29.79% 63.83% 114.89% 242.55% 100.00%
Per Share 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 10.86 9.35 10.05 12.59 18.43 40.73 31.97 -16.46% YoY % 16.15% -6.97% -20.17% -31.69% -54.75% 27.40% - Horiz. % 33.97% 29.25% 31.44% 39.38% 57.65% 127.40% 100.00%
EPS 1.81 3.70 0.15 0.42 0.75 1.67 0.67 18.00% YoY % -51.08% 2,366.67% -64.29% -44.00% -55.09% 149.25% - Horiz. % 270.15% 552.24% 22.39% 62.69% 111.94% 249.25% 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 1.0900 1.4000 1.4000 1.4700 1.4200 8.98% YoY % -12.50% 149.54% -22.14% 0.00% -4.76% 3.52% - Horiz. % 167.61% 191.55% 76.76% 98.59% 98.59% 103.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 622,156 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 4.10 2.38 2.88 2.18 3.16 3.85 2.99 5.40% YoY % 72.27% -17.36% 32.11% -31.01% -17.92% 28.76% - Horiz. % 137.12% 79.60% 96.32% 72.91% 105.69% 128.76% 100.00%
EPS 0.68 0.94 0.04 0.07 0.13 0.16 0.06 49.82% YoY % -27.66% 2,250.00% -42.86% -46.15% -18.75% 166.67% - Horiz. % 1,133.33% 1,566.67% 66.67% 116.67% 216.67% 266.67% 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 0.8989 0.6922 0.3130 0.2422 0.2403 0.1388 0.1329 37.48% YoY % 29.86% 121.15% 29.23% 0.79% 73.13% 4.44% - Horiz. % 676.37% 520.84% 235.52% 182.24% 180.81% 104.44% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.8250 0.6150 1.0800 0.6850 0.8000 0.5700 0.4400 -
P/RPS 7.59 6.58 10.75 5.44 4.34 1.40 1.38 32.83% YoY % 15.35% -38.79% 97.61% 25.35% 210.00% 1.45% - Horiz. % 550.00% 476.81% 778.99% 394.20% 314.49% 101.45% 100.00%
P/EPS 45.58 16.62 720.00 163.10 106.67 34.13 65.67 -5.90% YoY % 174.25% -97.69% 341.45% 52.90% 212.54% -48.03% - Horiz. % 69.41% 25.31% 1,096.39% 248.36% 162.43% 51.97% 100.00%
EY 2.19 6.02 0.14 0.61 0.94 2.93 1.52 6.27% YoY % -63.62% 4,200.00% -77.05% -35.11% -67.92% 92.76% - Horiz. % 144.08% 396.05% 9.21% 40.13% 61.84% 192.76% 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 0.35 0.23 0.99 0.49 0.57 0.39 0.31 2.04% YoY % 52.17% -76.77% 102.04% -14.04% 46.15% 25.81% - Horiz. % 112.90% 74.19% 319.35% 158.06% 183.87% 125.81% 100.00%
Price Multiplier on Announcement Date 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 18/11/16 23/11/15 24/11/14 27/11/13 20/11/12 22/11/11 25/10/10 -
Price 0.7300 0.7650 0.9950 0.9050 0.6500 0.5900 0.5300 -
P/RPS 6.72 8.18 9.90 7.19 3.53 1.45 1.66 26.22% YoY % -17.85% -17.37% 37.69% 103.68% 143.45% -12.65% - Horiz. % 404.82% 492.77% 596.39% 433.13% 212.65% 87.35% 100.00%
P/EPS 40.33 20.68 663.33 215.48 86.67 35.33 79.10 -10.61% YoY % 95.02% -96.88% 207.84% 148.62% 145.32% -55.34% - Horiz. % 50.99% 26.14% 838.60% 272.41% 109.57% 44.66% 100.00%
EY 2.48 4.84 0.15 0.46 1.15 2.83 1.26 11.94% YoY % -48.76% 3,126.67% -67.39% -60.00% -59.36% 124.60% - Horiz. % 196.83% 384.13% 11.90% 36.51% 91.27% 224.60% 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 0.31 0.28 0.91 0.65 0.46 0.40 0.37 -2.90% YoY % 10.71% -69.23% 40.00% 41.30% 15.00% 8.11% - Horiz. % 83.78% 75.68% 245.95% 175.68% 124.32% 108.11% 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