[SEACERA] YoY Quarter Result on 2013-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 25,941 24,911 13,679 9,181 25,195 24,362 19,545 4.83% YoY % 4.13% 82.11% 48.99% -63.56% 3.42% 24.65% - Horiz. % 132.72% 127.45% 69.99% 46.97% 128.91% 124.65% 100.00%
PBT 1,257 1,339 11,095 -1,906 1,919 2,140 458 18.31% YoY % -6.12% -87.93% 682.11% -199.32% -10.33% 367.25% - Horiz. % 274.45% 292.36% 2,422.49% -416.16% 419.00% 467.25% 100.00%
Tax -302 -168 -155 582 -69 -350 -450 -6.43% YoY % -79.76% -8.39% -126.63% 943.48% 80.29% 22.22% - Horiz. % 67.11% 37.33% 34.44% -129.33% 15.33% 77.78% 100.00%
NP 955 1,171 10,940 -1,324 1,850 1,790 8 121.74% YoY % -18.45% -89.30% 926.28% -171.57% 3.35% 22,275.00% - Horiz. % 11,937.50% 14,637.50% 136,750.00% -16,550.00% 23,125.00% 22,375.00% 100.00%
NP to SH 955 1,023 10,940 -1,324 1,850 1,762 8 121.74% YoY % -6.65% -90.65% 926.28% -171.57% 4.99% 21,925.00% - Horiz. % 11,937.50% 12,787.50% 136,750.00% -16,550.00% 23,125.00% 22,025.00% 100.00%
Tax Rate 24.03 % 12.55 % 1.40 % - % 3.60 % 16.36 % 98.25 % -20.90% YoY % 91.47% 796.43% 0.00% 0.00% -78.00% -83.35% - Horiz. % 24.46% 12.77% 1.42% 0.00% 3.66% 16.65% 100.00%
Total Cost 24,986 23,740 2,739 10,505 23,345 22,572 19,537 4.18% YoY % 5.25% 766.74% -73.93% -55.00% 3.42% 15.53% - Horiz. % 127.89% 121.51% 14.02% 53.77% 119.49% 115.53% 100.00%
Net Worth 519,520 204,599 166,571 151,775 85,474 85,465 56,799 44.56% YoY % 153.92% 22.83% 9.75% 77.57% 0.01% 50.47% - Horiz. % 914.65% 360.21% 293.26% 267.21% 150.48% 150.47% 100.00%
Dividend 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 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 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 519,520 204,599 166,571 151,775 85,474 85,465 56,799 44.56% YoY % 153.92% 22.83% 9.75% 77.57% 0.01% 50.47% - Horiz. % 914.65% 360.21% 293.26% 267.21% 150.48% 150.47% 100.00%
NOSH 191,000 182,678 107,465 107,642 58,544 58,538 40,000 29.74% YoY % 4.56% 69.99% -0.16% 83.86% 0.01% 46.35% - Horiz. % 477.50% 456.70% 268.66% 269.11% 146.36% 146.35% 100.00%
Ratio Analysis 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 3.68 % 4.70 % 79.98 % -14.42 % 7.34 % 7.35 % 0.04 % 112.32% YoY % -21.70% -94.12% 654.65% -296.46% -0.14% 18,275.00% - Horiz. % 9,200.00% 11,750.00% 199,950.02% -36,050.00% 18,350.00% 18,375.00% 100.00%
ROE 0.18 % 0.50 % 6.57 % -0.87 % 2.16 % 2.06 % 0.01 % 61.82% YoY % -64.00% -92.39% 855.17% -140.28% 4.85% 20,500.00% - Horiz. % 1,800.00% 5,000.00% 65,700.01% -8,700.00% 21,600.00% 20,600.00% 100.00%
Per Share 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 13.58 13.64 12.73 8.53 43.04 41.62 48.86 -19.20% YoY % -0.44% 7.15% 49.24% -80.18% 3.41% -14.82% - Horiz. % 27.79% 27.92% 26.05% 17.46% 88.09% 85.18% 100.00%
EPS 0.50 0.56 10.18 -1.23 3.16 3.01 0.02 70.91% YoY % -10.71% -94.50% 927.64% -138.92% 4.98% 14,950.00% - Horiz. % 2,500.00% 2,800.00% 50,900.00% -6,150.00% 15,800.00% 15,050.00% 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 2.7200 1.1200 1.5500 1.4100 1.4600 1.4600 1.4200 11.43% YoY % 142.86% -27.74% 9.93% -3.42% 0.00% 2.82% - Horiz. % 191.55% 78.87% 109.15% 99.30% 102.82% 102.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 622,156 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 4.17 4.00 2.20 1.48 4.05 3.92 3.14 4.84% YoY % 4.25% 81.82% 48.65% -63.46% 3.32% 24.84% - Horiz. % 132.80% 127.39% 70.06% 47.13% 128.98% 124.84% 100.00%
EPS 0.15 0.16 1.76 -0.21 0.30 0.28 0.00 - YoY % -6.25% -90.91% 938.10% -170.00% 7.14% 0.00% - Horiz. % 53.57% 57.14% 628.57% -75.00% 107.14% 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 0.8350 0.3289 0.2677 0.2440 0.1374 0.1374 0.0913 44.56% YoY % 153.88% 22.86% 9.71% 77.58% 0.00% 50.49% - Horiz. % 914.57% 360.24% 293.21% 267.25% 150.49% 150.49% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.9600 0.8750 0.9700 0.6200 0.5400 0.6200 0.4800 -
P/RPS 7.07 6.42 7.62 7.27 1.25 1.49 0.98 38.96% YoY % 10.12% -15.75% 4.81% 481.60% -16.11% 52.04% - Horiz. % 721.43% 655.10% 777.55% 741.84% 127.55% 152.04% 100.00%
P/EPS 192.00 156.25 9.53 -50.41 17.09 20.60 2,400.00 -34.33% YoY % 22.88% 1,539.56% 118.90% -394.97% -17.04% -99.14% - Horiz. % 8.00% 6.51% 0.40% -2.10% 0.71% 0.86% 100.00%
EY 0.52 0.64 10.49 -1.98 5.85 4.85 0.04 53.28% YoY % -18.75% -93.90% 629.80% -133.85% 20.62% 12,025.00% - Horiz. % 1,300.00% 1,600.00% 26,225.00% -4,950.00% 14,625.00% 12,125.00% 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 0.78 0.63 0.44 0.37 0.42 0.34 0.48% YoY % -55.13% 23.81% 43.18% 18.92% -11.90% 23.53% - Horiz. % 102.94% 229.41% 185.29% 129.41% 108.82% 123.53% 100.00%
Price Multiplier on Announcement Date 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/05/16 28/05/15 20/05/14 30/05/13 28/05/12 23/05/11 21/04/10 -
Price 0.8900 0.7900 1.1700 0.6300 0.5700 0.7100 0.4100 -
P/RPS 6.55 5.79 9.19 7.39 1.32 1.71 0.84 40.77% YoY % 13.13% -37.00% 24.36% 459.85% -22.81% 103.57% - Horiz. % 779.76% 689.29% 1,094.05% 879.76% 157.14% 203.57% 100.00%
P/EPS 178.00 141.07 11.49 -51.22 18.04 23.59 2,050.00 -33.43% YoY % 26.18% 1,127.76% 122.43% -383.92% -23.53% -98.85% - Horiz. % 8.68% 6.88% 0.56% -2.50% 0.88% 1.15% 100.00%
EY 0.56 0.71 8.70 -1.95 5.54 4.24 0.05 49.52% YoY % -21.13% -91.84% 546.15% -135.20% 30.66% 8,380.00% - Horiz. % 1,120.00% 1,420.00% 17,400.00% -3,900.00% 11,080.00% 8,480.00% 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 0.33 0.71 0.75 0.45 0.39 0.49 0.29 2.17% YoY % -53.52% -5.33% 66.67% 15.38% -20.41% 68.97% - Horiz. % 113.79% 244.83% 258.62% 155.17% 134.48% 168.97% 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