[SEACERA] QoQ Cumulative Quarter Result on 2016-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 35,340 24,630 12,924 69,097 76,543 51,016 25,941 22.87% QoQ % 43.48% 90.58% -81.30% -9.73% 50.04% 96.66% - Horiz. % 136.23% 94.95% 49.82% 266.36% 295.07% 196.66% 100.00%
PBT 6,287 1,717 1,157 447 6,408 1,654 1,257 192.18% QoQ % 266.16% 48.40% 158.84% -93.02% 287.42% 31.58% - Horiz. % 500.16% 136.60% 92.04% 35.56% 509.79% 131.58% 100.00%
Tax -439 -259 -122 3,301 -533 -31 -302 28.29% QoQ % -69.50% -112.30% -103.70% 719.32% -1,619.35% 89.74% - Horiz. % 145.36% 85.76% 40.40% -1,093.05% 176.49% 10.26% 100.00%
NP 5,848 1,458 1,035 3,748 5,875 1,623 955 234.34% QoQ % 301.10% 40.87% -72.39% -36.20% 261.98% 69.95% - Horiz. % 612.36% 152.67% 108.38% 392.46% 615.18% 169.95% 100.00%
NP to SH 8,047 1,481 883 6,099 5,875 1,623 955 313.55% QoQ % 443.35% 67.72% -85.52% 3.81% 261.98% 69.95% - Horiz. % 842.62% 155.08% 92.46% 638.64% 615.18% 169.95% 100.00%
Tax Rate 6.98 % 15.08 % 10.54 % -738.48 % 8.32 % 1.87 % 24.03 % -56.11% QoQ % -53.71% 43.07% 101.43% -8,975.96% 344.92% -92.22% - Horiz. % 29.05% 62.75% 43.86% -3,073.16% 34.62% 7.78% 100.00%
Total Cost 29,492 23,172 11,889 65,349 70,668 49,393 24,986 11.68% QoQ % 27.27% 94.90% -81.81% -7.53% 43.07% 97.68% - Horiz. % 118.03% 92.74% 47.58% 261.54% 282.83% 197.68% 100.00%
Net Worth 933,261 575,121 567,983 561,356 559,300 562,169 519,520 47.72% QoQ % 62.27% 1.26% 1.18% 0.37% -0.51% 8.21% - Horiz. % 179.64% 110.70% 109.33% 108.05% 107.66% 108.21% 100.00%
Dividend 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 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 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 933,261 575,121 567,983 561,356 559,300 562,169 519,520 47.72% QoQ % 62.27% 1.26% 1.18% 0.37% -0.51% 8.21% - Horiz. % 179.64% 110.70% 109.33% 108.05% 107.66% 108.21% 100.00%
NOSH 476,153 246,833 238,648 235,863 235,000 235,217 191,000 83.75% QoQ % 92.91% 3.43% 1.18% 0.37% -0.09% 23.15% - Horiz. % 249.30% 129.23% 124.95% 123.49% 123.04% 123.15% 100.00%
Ratio Analysis 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 16.55 % 5.92 % 8.01 % 5.42 % 7.68 % 3.18 % 3.68 % 172.21% QoQ % 179.56% -26.09% 47.79% -29.43% 141.51% -13.59% - Horiz. % 449.73% 160.87% 217.66% 147.28% 208.70% 86.41% 100.00%
ROE 0.86 % 0.26 % 0.16 % 1.09 % 1.05 % 0.29 % 0.18 % 183.40% QoQ % 230.77% 62.50% -85.32% 3.81% 262.07% 61.11% - Horiz. % 477.78% 144.44% 88.89% 605.56% 583.33% 161.11% 100.00%
Per Share 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 7.42 9.98 5.42 29.30 32.57 21.69 13.58 -33.14% QoQ % -25.65% 84.13% -81.50% -10.04% 50.16% 59.72% - Horiz. % 54.64% 73.49% 39.91% 215.76% 239.84% 159.72% 100.00%
EPS 1.69 0.60 0.37 2.59 2.50 0.69 0.50 125.06% QoQ % 181.67% 62.16% -85.71% 3.60% 262.32% 38.00% - Horiz. % 338.00% 120.00% 74.00% 518.00% 500.00% 138.00% 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 1.9600 2.3300 2.3800 2.3800 2.3800 2.3900 2.7200 -19.61% QoQ % -15.88% -2.10% 0.00% 0.00% -0.42% -12.13% - Horiz. % 72.06% 85.66% 87.50% 87.50% 87.50% 87.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 622,156 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 5.68 3.96 2.08 11.11 12.30 8.20 4.17 22.86% QoQ % 43.43% 90.38% -81.28% -9.67% 50.00% 96.64% - Horiz. % 136.21% 94.96% 49.88% 266.43% 294.96% 196.64% 100.00%
EPS 1.29 0.24 0.14 0.98 0.94 0.26 0.15 319.21% QoQ % 437.50% 71.43% -85.71% 4.26% 261.54% 73.33% - Horiz. % 860.00% 160.00% 93.33% 653.33% 626.67% 173.33% 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 1.5000 0.9244 0.9129 0.9023 0.8990 0.9036 0.8350 47.72% QoQ % 62.27% 1.26% 1.17% 0.37% -0.51% 8.22% - Horiz. % 179.64% 110.71% 109.33% 108.06% 107.66% 108.22% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.9050 1.4700 0.9300 0.8350 0.8250 0.8700 0.9600 -
P/RPS 12.19 14.73 17.17 2.85 2.53 4.01 7.07 43.74% QoQ % -17.24% -14.21% 502.46% 12.65% -36.91% -43.28% - Horiz. % 172.42% 208.35% 242.86% 40.31% 35.79% 56.72% 100.00%
P/EPS 53.55 245.00 251.35 32.29 33.00 126.09 192.00 -57.28% QoQ % -78.14% -2.53% 678.41% -2.15% -73.83% -34.33% - Horiz. % 27.89% 127.60% 130.91% 16.82% 17.19% 65.67% 100.00%
EY 1.87 0.41 0.40 3.10 3.03 0.79 0.52 134.54% QoQ % 356.10% 2.50% -87.10% 2.31% 283.54% 51.92% - Horiz. % 359.62% 78.85% 76.92% 596.15% 582.69% 151.92% 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 0.46 0.63 0.39 0.35 0.35 0.36 0.35 19.96% QoQ % -26.98% 61.54% 11.43% 0.00% -2.78% 2.86% - Horiz. % 131.43% 180.00% 111.43% 100.00% 100.00% 102.86% 100.00%
Price Multiplier on Announcement Date 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 27/11/17 30/08/17 30/05/17 28/02/17 18/11/16 29/08/16 31/05/16 -
Price 0.7350 0.9600 1.2900 0.9950 0.7300 0.8600 0.8900 -
P/RPS 9.90 9.62 23.82 3.40 2.24 3.97 6.55 31.67% QoQ % 2.91% -59.61% 600.59% 51.79% -43.58% -39.39% - Horiz. % 151.15% 146.87% 363.66% 51.91% 34.20% 60.61% 100.00%
P/EPS 43.49 160.00 348.65 38.48 29.20 124.64 178.00 -60.88% QoQ % -72.82% -54.11% 806.06% 31.78% -76.57% -29.98% - Horiz. % 24.43% 89.89% 195.87% 21.62% 16.40% 70.02% 100.00%
EY 2.30 0.63 0.29 2.60 3.42 0.80 0.56 156.24% QoQ % 265.08% 117.24% -88.85% -23.98% 327.50% 42.86% - Horiz. % 410.71% 112.50% 51.79% 464.29% 610.71% 142.86% 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 0.38 0.41 0.54 0.42 0.31 0.36 0.33 9.85% QoQ % -7.32% -24.07% 28.57% 35.48% -13.89% 9.09% - Horiz. % 115.15% 124.24% 163.64% 127.27% 93.94% 109.09% 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 (31122016).pdf 
