[SEACERA] YoY Quarter Result on 2012-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 24,911 13,679 9,181 25,195 24,362 19,545 18,549 5.04% YoY % 82.11% 48.99% -63.56% 3.42% 24.65% 5.37% - Horiz. % 134.30% 73.75% 49.50% 135.83% 131.34% 105.37% 100.00%
PBT 1,339 11,095 -1,906 1,919 2,140 458 1,979 -6.30% YoY % -87.93% 682.11% -199.32% -10.33% 367.25% -76.86% - Horiz. % 67.66% 560.64% -96.31% 96.97% 108.14% 23.14% 100.00%
Tax -168 -155 582 -69 -350 -450 -375 -12.52% YoY % -8.39% -126.63% 943.48% 80.29% 22.22% -20.00% - Horiz. % 44.80% 41.33% -155.20% 18.40% 93.33% 120.00% 100.00%
NP 1,171 10,940 -1,324 1,850 1,790 8 1,604 -5.11% YoY % -89.30% 926.28% -171.57% 3.35% 22,275.00% -99.50% - Horiz. % 73.00% 682.04% -82.54% 115.34% 111.60% 0.50% 100.00%
NP to SH 1,023 10,940 -1,324 1,850 1,762 8 1,604 -7.22% YoY % -90.65% 926.28% -171.57% 4.99% 21,925.00% -99.50% - Horiz. % 63.78% 682.04% -82.54% 115.34% 109.85% 0.50% 100.00%
Tax Rate 12.55 % 1.40 % - % 3.60 % 16.36 % 98.25 % 18.95 % -6.63% YoY % 796.43% 0.00% 0.00% -78.00% -83.35% 418.47% - Horiz. % 66.23% 7.39% 0.00% 19.00% 86.33% 518.47% 100.00%
Total Cost 23,740 2,739 10,505 23,345 22,572 19,537 16,945 5.78% YoY % 766.74% -73.93% -55.00% 3.42% 15.53% 15.30% - Horiz. % 140.10% 16.16% 61.99% 137.77% 133.21% 115.30% 100.00%
Net Worth 204,599 166,571 151,775 85,474 85,465 56,799 69,808 19.62% YoY % 22.83% 9.75% 77.57% 0.01% 50.47% -18.63% - Horiz. % 293.09% 238.61% 217.42% 122.44% 122.43% 81.37% 100.00%
Dividend 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 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 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 204,599 166,571 151,775 85,474 85,465 56,799 69,808 19.62% YoY % 22.83% 9.75% 77.57% 0.01% 50.47% -18.63% - Horiz. % 293.09% 238.61% 217.42% 122.44% 122.43% 81.37% 100.00%
NOSH 182,678 107,465 107,642 58,544 58,538 40,000 53,289 22.78% YoY % 69.99% -0.16% 83.86% 0.01% 46.35% -24.94% - Horiz. % 342.81% 201.67% 202.00% 109.86% 109.85% 75.06% 100.00%
Ratio Analysis 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 4.70 % 79.98 % -14.42 % 7.34 % 7.35 % 0.04 % 8.65 % -9.66% YoY % -94.12% 654.65% -296.46% -0.14% 18,275.00% -99.54% - Horiz. % 54.34% 924.62% -166.71% 84.86% 84.97% 0.46% 100.00%
ROE 0.50 % 6.57 % -0.87 % 2.16 % 2.06 % 0.01 % 2.30 % -22.45% YoY % -92.39% 855.17% -140.28% 4.85% 20,500.00% -99.57% - Horiz. % 21.74% 285.65% -37.83% 93.91% 89.57% 0.43% 100.00%
Per Share 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 13.64 12.73 8.53 43.04 41.62 48.86 34.81 -14.45% YoY % 7.15% 49.24% -80.18% 3.41% -14.82% 40.36% - Horiz. % 39.18% 36.57% 24.50% 123.64% 119.56% 140.36% 100.00%
EPS 0.56 10.18 -1.23 3.16 3.01 0.02 3.01 -24.43% YoY % -94.50% 927.64% -138.92% 4.98% 14,950.00% -99.34% - Horiz. % 18.60% 338.21% -40.86% 104.98% 100.00% 0.66% 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 1.1200 1.5500 1.4100 1.4600 1.4600 1.4200 1.3100 -2.58% YoY % -27.74% 9.93% -3.42% 0.00% 2.82% 8.40% - Horiz. % 85.50% 118.32% 107.63% 111.45% 111.45% 108.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 622,156 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 4.00 2.20 1.48 4.05 3.92 3.14 2.98 5.03% YoY % 81.82% 48.65% -63.46% 3.32% 24.84% 5.37% - Horiz. % 134.23% 73.83% 49.66% 135.91% 131.54% 105.37% 100.00%
EPS 0.16 1.76 -0.21 0.30 0.28 0.00 0.26 -7.77% YoY % -90.91% 938.10% -170.00% 7.14% 0.00% 0.00% - Horiz. % 61.54% 676.92% -80.77% 115.38% 107.69% 0.00% 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 0.3289 0.2677 0.2440 0.1374 0.1374 0.0913 0.1122 19.62% YoY % 22.86% 9.71% 77.58% 0.00% 50.49% -18.63% - Horiz. % 293.14% 238.59% 217.47% 122.46% 122.46% 81.37% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.8750 0.9700 0.6200 0.5400 0.6200 0.4800 0.5600 -
P/RPS 6.42 7.62 7.27 1.25 1.49 0.98 1.61 25.91% YoY % -15.75% 4.81% 481.60% -16.11% 52.04% -39.13% - Horiz. % 398.76% 473.29% 451.55% 77.64% 92.55% 60.87% 100.00%
P/EPS 156.25 9.53 -50.41 17.09 20.60 2,400.00 18.60 42.55% YoY % 1,539.56% 118.90% -394.97% -17.04% -99.14% 12,803.23% - Horiz. % 840.05% 51.24% -271.02% 91.88% 110.75% 12,903.23% 100.00%
EY 0.64 10.49 -1.98 5.85 4.85 0.04 5.38 -29.86% YoY % -93.90% 629.80% -133.85% 20.62% 12,025.00% -99.26% - Horiz. % 11.90% 194.98% -36.80% 108.74% 90.15% 0.74% 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 0.78 0.63 0.44 0.37 0.42 0.34 0.43 10.43% YoY % 23.81% 43.18% 18.92% -11.90% 23.53% -20.93% - Horiz. % 181.40% 146.51% 102.33% 86.05% 97.67% 79.07% 100.00%
Price Multiplier on Announcement Date 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 20/05/14 30/05/13 28/05/12 23/05/11 21/04/10 14/05/09 -
Price 0.7900 1.1700 0.6300 0.5700 0.7100 0.4100 0.3200 -
P/RPS 5.79 9.19 7.39 1.32 1.71 0.84 0.92 35.86% YoY % -37.00% 24.36% 459.85% -22.81% 103.57% -8.70% - Horiz. % 629.35% 998.91% 803.26% 143.48% 185.87% 91.30% 100.00%
P/EPS 141.07 11.49 -51.22 18.04 23.59 2,050.00 10.63 53.84% YoY % 1,127.76% 122.43% -383.92% -23.53% -98.85% 19,185.04% - Horiz. % 1,327.09% 108.09% -481.84% 169.71% 221.92% 19,285.04% 100.00%
EY 0.71 8.70 -1.95 5.54 4.24 0.05 9.41 -34.98% YoY % -91.84% 546.15% -135.20% 30.66% 8,380.00% -99.47% - Horiz. % 7.55% 92.45% -20.72% 58.87% 45.06% 0.53% 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 0.71 0.75 0.45 0.39 0.49 0.29 0.24 19.80% YoY % -5.33% 66.67% 15.38% -20.41% 68.97% 20.83% - Horiz. % 295.83% 312.50% 187.50% 162.50% 204.17% 120.83% 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
Notes 31.3.2012.doc 
