[SEACERA] YoY Quarter Result on 2014-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 2,672 4,340 9,548 31,777 12,711 16,965 19,670 -28.28% YoY % -38.43% -54.55% -69.95% 150.00% -25.08% -13.75% - Horiz. % 13.58% 22.06% 48.54% 161.55% 64.62% 86.25% 100.00%
PBT 1,143 -5,960 860 4,694 -9,988 -4,835 779 6.59% YoY % 119.18% -793.02% -81.68% 147.00% -106.58% -720.67% - Horiz. % 146.73% -765.08% 110.40% 602.57% -1,282.16% -620.67% 100.00%
Tax 290 3,834 804 -368 15,236 7,041 -2,848 - YoY % -92.44% 376.87% 318.48% -102.42% 116.39% 347.23% - Horiz. % -10.18% -134.62% -28.23% 12.92% -534.97% -247.23% 100.00%
NP 1,433 -2,126 1,664 4,326 5,248 2,206 -2,069 - YoY % 167.40% -227.76% -61.53% -17.57% 137.90% 206.62% - Horiz. % -69.26% 102.75% -80.43% -209.09% -253.65% -106.62% 100.00%
NP to SH 853 -698 13,303 4,025 5,248 2,206 -2,107 - YoY % 222.21% -105.25% 230.51% -23.30% 137.90% 204.70% - Horiz. % -40.48% 33.13% -631.37% -191.03% -249.07% -104.70% 100.00%
Tax Rate -25.37 % - % -93.49 % 7.84 % - % - % 365.60 % - YoY % 0.00% 0.00% -1,292.47% 0.00% 0.00% 0.00% - Horiz. % -6.94% 0.00% -25.57% 2.14% 0.00% 0.00% 100.00%
Total Cost 1,239 6,466 7,884 27,451 7,463 14,759 21,739 -37.94% YoY % -80.84% -17.99% -71.28% 267.83% -49.43% -32.11% - Horiz. % 5.70% 29.74% 36.27% 126.28% 34.33% 67.89% 100.00%
Net Worth 688,357 562,582 494,319 202,160 155,934 152,805 83,694 42.03% YoY % 22.36% 13.81% 144.52% 29.64% 2.05% 82.58% - Horiz. % 822.46% 672.18% 590.62% 241.55% 186.31% 182.58% 100.00%
Dividend 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - 5,452 5,463 3,226 3,228 1,755 - YoY % 0.00% 0.00% -0.22% 69.36% -0.06% 83.86% - Horiz. % 0.00% 0.00% 310.51% 311.18% 183.74% 183.86% 100.00%
Div Payout % - % - % 40.98 % 135.75 % 61.48 % 146.34 % - % - YoY % 0.00% 0.00% -69.81% 120.80% -57.99% 0.00% - Horiz. % 0.00% 0.00% 28.00% 92.76% 42.01% 100.00% -
Equity 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 688,357 562,582 494,319 202,160 155,934 152,805 83,694 42.03% YoY % 22.36% 13.81% 144.52% 29.64% 2.05% 82.58% - Horiz. % 822.46% 672.18% 590.62% 241.55% 186.31% 182.58% 100.00%
NOSH 353,004 236,379 181,734 182,126 107,540 107,609 58,527 34.88% YoY % 49.34% 30.07% -0.22% 69.36% -0.06% 83.86% - Horiz. % 603.14% 403.88% 310.51% 311.18% 183.74% 183.86% 100.00%
Ratio Analysis 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 53.63 % -48.99 % 17.43 % 13.61 % 41.29 % 13.00 % -10.52 % - YoY % 209.47% -381.07% 28.07% -67.04% 217.62% 223.57% - Horiz. % -509.79% 465.68% -165.68% -129.37% -392.49% -123.57% 100.00%
ROE 0.12 % -0.12 % 2.69 % 1.99 % 3.37 % 1.44 % -2.52 % - YoY % 200.00% -104.46% 35.18% -40.95% 134.03% 157.14% - Horiz. % -4.76% 4.76% -106.75% -78.97% -133.73% -57.14% 100.00%
Per Share 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 0.76 1.84 5.25 17.45 11.82 15.77 33.61 -46.79% YoY % -58.70% -64.95% -69.91% 47.63% -25.05% -53.08% - Horiz. % 2.26% 5.47% 15.62% 51.92% 35.17% 46.92% 100.00%
EPS 0.24 -0.30 7.32 2.21 4.88 2.05 -3.60 - YoY % 180.00% -104.10% 231.22% -54.71% 138.05% 156.94% - Horiz. % -6.67% 8.33% -203.33% -61.39% -135.56% -56.94% 100.00%
DPS 0.00 0.00 3.00 3.00 3.00 3.00 3.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.9500 2.3800 2.7200 1.1100 1.4500 1.4200 1.4300 5.30% YoY % -18.07% -12.50% 145.05% -23.45% 2.11% -0.70% - Horiz. % 136.36% 166.43% 190.21% 77.62% 101.40% 99.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 622,156 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 0.43 0.70 1.53 5.11 2.04 2.73 3.16 -28.26% YoY % -38.57% -54.25% -70.06% 150.49% -25.27% -13.61% - Horiz. % 13.61% 22.15% 48.42% 161.71% 64.56% 86.39% 100.00%
EPS 0.14 -0.11 2.14 0.65 0.84 0.35 -0.34 - YoY % 227.27% -105.14% 229.23% -22.62% 140.00% 202.94% - Horiz. % -41.18% 32.35% -629.41% -191.18% -247.06% -102.94% 100.00%
DPS 0.00 0.00 0.88 0.88 0.52 0.52 0.28 - YoY % 0.00% 0.00% 0.00% 69.23% 0.00% 85.71% - Horiz. % 0.00% 0.00% 314.29% 314.29% 185.71% 185.71% 100.00%
NAPS 1.1064 0.9042 0.7945 0.3249 0.2506 0.2456 0.1345 42.03% YoY % 22.36% 13.81% 144.54% 29.65% 2.04% 82.60% - Horiz. % 822.60% 672.27% 590.71% 241.56% 186.32% 182.60% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.8950 0.8350 1.0600 0.8600 0.9600 0.6500 0.6000 -
P/RPS 118.24 45.48 20.18 4.93 8.12 4.12 1.79 100.93% YoY % 159.98% 125.37% 309.33% -39.29% 97.09% 130.17% - Horiz. % 6,605.59% 2,540.78% 1,127.37% 275.42% 453.63% 230.17% 100.00%
P/EPS 370.39 -282.77 14.48 38.91 19.67 31.71 -16.67 - YoY % 230.99% -2,052.83% -62.79% 97.81% -37.97% 290.22% - Horiz. % -2,221.90% 1,696.28% -86.86% -233.41% -118.00% -190.22% 100.00%
EY 0.27 -0.35 6.91 2.57 5.08 3.15 -6.00 - YoY % 177.14% -105.07% 168.87% -49.41% 61.27% 152.50% - Horiz. % -4.50% 5.83% -115.17% -42.83% -84.67% -52.50% 100.00%
DY 0.00 0.00 2.83 3.49 3.13 4.62 5.00 - YoY % 0.00% 0.00% -18.91% 11.50% -32.25% -7.60% - Horiz. % 0.00% 0.00% 56.60% 69.80% 62.60% 92.40% 100.00%
P/NAPS 0.46 0.35 0.39 0.77 0.66 0.46 0.42 1.53% YoY % 31.43% -10.26% -49.35% 16.67% 43.48% 9.52% - Horiz. % 109.52% 83.33% 92.86% 183.33% 157.14% 109.52% 100.00%
Price Multiplier on Announcement Date 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 28/02/17 29/02/16 27/02/15 27/02/14 27/02/13 29/02/12 -
Price 0.7800 0.9950 0.9700 0.7900 0.9700 0.6500 0.6000 -
P/RPS 103.05 54.19 18.46 4.53 8.21 4.12 1.79 96.38% YoY % 90.16% 193.55% 307.51% -44.82% 99.27% 130.17% - Horiz. % 5,756.98% 3,027.37% 1,031.28% 253.07% 458.66% 230.17% 100.00%
P/EPS 322.79 -336.96 13.25 35.75 19.88 31.71 -16.67 - YoY % 195.79% -2,643.09% -62.94% 79.83% -37.31% 290.22% - Horiz. % -1,936.35% 2,021.36% -79.48% -214.46% -119.26% -190.22% 100.00%
EY 0.31 -0.30 7.55 2.80 5.03 3.15 -6.00 - YoY % 203.33% -103.97% 169.64% -44.33% 59.68% 152.50% - Horiz. % -5.17% 5.00% -125.83% -46.67% -83.83% -52.50% 100.00%
DY 0.00 0.00 3.09 3.80 3.09 4.62 5.00 - YoY % 0.00% 0.00% -18.68% 22.98% -33.12% -7.60% - Horiz. % 0.00% 0.00% 61.80% 76.00% 61.80% 92.40% 100.00%
P/NAPS 0.40 0.42 0.36 0.71 0.67 0.46 0.42 -0.81% YoY % -4.76% 16.67% -49.30% 5.97% 45.65% 9.52% - Horiz. % 95.24% 100.00% 85.71% 169.05% 159.52% 109.52% 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-4QR (31122014).pdf 
