[SEACERA] QoQ Annualized Quarter Result on 2017-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 21,901 25,388 32,444 38,012 47,120 49,260 51,696 -43.56% QoQ % -13.73% -21.75% -14.65% -19.33% -4.34% -4.71% - Horiz. % 42.37% 49.11% 62.76% 73.53% 91.15% 95.29% 100.00%
PBT -33,125 -13,978 -7,776 7,430 8,382 3,434 4,628 - QoQ % -136.98% -79.76% -204.66% -11.36% 144.11% -25.80% - Horiz. % -715.76% -302.03% -168.02% 160.54% 181.13% 74.20% 100.00%
Tax -228 -500 8,800 -149 -585 -518 -488 -39.76% QoQ % 54.40% -105.68% 6,006.04% 74.54% -13.00% -6.15% - Horiz. % 46.72% 102.46% -1,803.28% 30.53% 119.95% 106.15% 100.00%
NP -33,353 -14,478 1,024 7,281 7,797 2,916 4,140 - QoQ % -130.37% -1,513.87% -85.94% -6.62% 167.40% -29.57% - Horiz. % -805.64% -349.71% 24.73% 175.87% 188.34% 70.43% 100.00%
NP to SH -33,768 -14,978 -7,824 8,922 10,729 2,962 3,532 - QoQ % -125.45% -91.44% -187.69% -16.84% 262.23% -16.14% - Horiz. % -956.06% -424.07% -221.52% 252.60% 303.77% 83.86% 100.00%
Tax Rate - % - % - % 2.01 % 6.98 % 15.08 % 10.54 % - QoQ % 0.00% 0.00% 0.00% -71.20% -53.71% 43.07% - Horiz. % 0.00% 0.00% 0.00% 19.07% 66.22% 143.07% 100.00%
Total Cost 55,254 39,866 31,420 30,731 39,322 46,344 47,556 10.51% QoQ % 38.60% 26.88% 2.24% -21.85% -15.15% -2.55% - Horiz. % 116.19% 83.83% 66.07% 64.62% 82.69% 97.45% 100.00%
Net Worth 688,288 703,333 710,855 688,357 933,261 575,121 567,983 13.65% QoQ % -2.14% -1.06% 3.27% -26.24% 62.27% 1.26% - Horiz. % 121.18% 123.83% 125.15% 121.19% 164.31% 101.26% 100.00%
Dividend 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 688,288 703,333 710,855 688,357 933,261 575,121 567,983 13.65% QoQ % -2.14% -1.06% 3.27% -26.24% 62.27% 1.26% - Horiz. % 121.18% 123.83% 125.15% 121.19% 164.31% 101.26% 100.00%
NOSH 376,114 376,114 376,114 353,004 476,153 246,833 238,648 35.39% QoQ % 0.00% 0.00% 6.55% -25.86% 92.91% 3.43% - Horiz. % 157.60% 157.60% 157.60% 147.92% 199.52% 103.43% 100.00%
Ratio Analysis 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -152.29 % -57.03 % 3.16 % 19.15 % 16.55 % 5.92 % 8.01 % - QoQ % -167.03% -1,904.75% -83.50% 15.71% 179.56% -26.09% - Horiz. % -1,901.25% -711.98% 39.45% 239.08% 206.62% 73.91% 100.00%
ROE -4.91 % -2.13 % -1.10 % 1.30 % 1.15 % 0.52 % 0.62 % - QoQ % -130.52% -93.64% -184.62% 13.04% 121.15% -16.13% - Horiz. % -791.94% -343.55% -177.42% 209.68% 185.48% 83.87% 100.00%
Per Share 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 5.82 6.75 8.63 10.77 9.90 19.96 21.66 -58.33% QoQ % -13.78% -21.78% -19.87% 8.79% -50.40% -7.85% - Horiz. % 26.87% 31.16% 39.84% 49.72% 45.71% 92.15% 100.00%
EPS -8.04 -3.98 -2.08 2.53 2.25 1.20 1.48 - QoQ % -102.01% -91.35% -182.21% 12.44% 87.50% -18.92% - Horiz. % -543.24% -268.92% -140.54% 170.95% 152.03% 81.08% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.8300 1.8700 1.8900 1.9500 1.9600 2.3300 2.3800 -16.06% QoQ % -2.14% -1.06% -3.08% -0.51% -15.88% -2.10% - Horiz. % 76.89% 78.57% 79.41% 81.93% 82.35% 97.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 622,156 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 3.52 4.08 5.21 6.11 7.57 7.92 8.31 -43.57% QoQ % -13.73% -21.69% -14.73% -19.29% -4.42% -4.69% - Horiz. % 42.36% 49.10% 62.70% 73.53% 91.10% 95.31% 100.00%
EPS -5.43 -2.41 -1.26 1.43 1.72 0.48 0.57 - QoQ % -125.31% -91.27% -188.11% -16.86% 258.33% -15.79% - Horiz. % -952.63% -422.81% -221.05% 250.88% 301.75% 84.21% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.1063 1.1305 1.1426 1.1064 1.5000 0.9244 0.9129 13.65% QoQ % -2.14% -1.06% 3.27% -26.24% 62.27% 1.26% - Horiz. % 121.19% 123.84% 125.16% 121.20% 164.31% 101.26% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.3650 0.4900 0.6700 0.8950 0.9050 1.4700 0.9300 -
P/RPS 6.27 7.26 7.77 8.31 9.15 7.37 4.29 28.76% QoQ % -13.64% -6.56% -6.50% -9.18% 24.15% 71.79% - Horiz. % 146.15% 169.23% 181.12% 193.71% 213.29% 171.79% 100.00%
P/EPS -4.07 -12.30 -32.21 35.41 40.16 122.50 62.84 - QoQ % 66.91% 61.81% -190.96% -11.83% -67.22% 94.94% - Horiz. % -6.48% -19.57% -51.26% 56.35% 63.91% 194.94% 100.00%
EY -24.60 -8.13 -3.10 2.82 2.49 0.82 1.59 - QoQ % -202.58% -162.26% -209.93% 13.25% 203.66% -48.43% - Horiz. % -1,547.17% -511.32% -194.97% 177.36% 156.60% 51.57% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.20 0.26 0.35 0.46 0.46 0.63 0.39 -35.91% QoQ % -23.08% -25.71% -23.91% 0.00% -26.98% 61.54% - Horiz. % 51.28% 66.67% 89.74% 117.95% 117.95% 161.54% 100.00%
Price Multiplier on Announcement Date 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 10/12/18 30/08/18 31/05/18 28/02/18 27/11/17 30/08/17 30/05/17 -
Price 0.1750 0.4200 0.5700 0.7800 0.7350 0.9600 1.2900 -
P/RPS 3.01 6.22 6.61 7.24 7.43 4.81 5.96 -36.56% QoQ % -51.61% -5.90% -8.70% -2.56% 54.47% -19.30% - Horiz. % 50.50% 104.36% 110.91% 121.48% 124.66% 80.70% 100.00%
P/EPS -1.95 -10.55 -27.40 30.86 32.62 80.00 87.16 - QoQ % 81.52% 61.50% -188.79% -5.40% -59.22% -8.21% - Horiz. % -2.24% -12.10% -31.44% 35.41% 37.43% 91.79% 100.00%
EY -51.30 -9.48 -3.65 3.24 3.07 1.25 1.15 - QoQ % -441.14% -159.73% -212.65% 5.54% 145.60% 8.70% - Horiz. % -4,460.87% -824.35% -317.39% 281.74% 266.96% 108.70% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.10 0.22 0.30 0.40 0.38 0.41 0.54 -67.48% QoQ % -54.55% -26.67% -25.00% 5.26% -7.32% -24.07% - Horiz. % 18.52% 40.74% 55.56% 74.07% 70.37% 75.93% 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 (31122017).pdf 
