[SEACERA] QoQ Cumulative Quarter Result on 2017-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 38,012 35,340 24,630 12,924 69,097 76,543 51,016 -17.77% QoQ % 7.56% 43.48% 90.58% -81.30% -9.73% 50.04% - Horiz. % 74.51% 69.27% 48.28% 25.33% 135.44% 150.04% 100.00%
PBT 7,430 6,287 1,717 1,157 447 6,408 1,654 171.51% QoQ % 18.18% 266.16% 48.40% 158.84% -93.02% 287.42% - Horiz. % 449.21% 380.11% 103.81% 69.95% 27.03% 387.42% 100.00%
Tax -149 -439 -259 -122 3,301 -533 -31 183.99% QoQ % 66.06% -69.50% -112.30% -103.70% 719.32% -1,619.35% - Horiz. % 480.65% 1,416.13% 835.48% 393.55% -10,648.39% 1,719.35% 100.00%
NP 7,281 5,848 1,458 1,035 3,748 5,875 1,623 171.27% QoQ % 24.50% 301.10% 40.87% -72.39% -36.20% 261.98% - Horiz. % 448.61% 360.32% 89.83% 63.77% 230.93% 361.98% 100.00%
NP to SH 8,922 8,047 1,481 883 6,099 5,875 1,623 210.51% QoQ % 10.87% 443.35% 67.72% -85.52% 3.81% 261.98% - Horiz. % 549.72% 495.81% 91.25% 54.41% 375.79% 361.98% 100.00%
Tax Rate 2.01 % 6.98 % 15.08 % 10.54 % -738.48 % 8.32 % 1.87 % 4.92% QoQ % -71.20% -53.71% 43.07% 101.43% -8,975.96% 344.92% - Horiz. % 107.49% 373.26% 806.42% 563.64% -39,490.91% 444.92% 100.00%
Total Cost 30,731 29,492 23,172 11,889 65,349 70,668 49,393 -27.06% QoQ % 4.20% 27.27% 94.90% -81.81% -7.53% 43.07% - Horiz. % 62.22% 59.71% 46.91% 24.07% 132.30% 143.07% 100.00%
Net Worth 688,357 933,261 575,121 567,983 561,356 559,300 562,169 14.41% QoQ % -26.24% 62.27% 1.26% 1.18% 0.37% -0.51% - Horiz. % 122.45% 166.01% 102.30% 101.03% 99.86% 99.49% 100.00%
Dividend 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 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 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 688,357 933,261 575,121 567,983 561,356 559,300 562,169 14.41% QoQ % -26.24% 62.27% 1.26% 1.18% 0.37% -0.51% - Horiz. % 122.45% 166.01% 102.30% 101.03% 99.86% 99.49% 100.00%
NOSH 353,004 476,153 246,833 238,648 235,863 235,000 235,217 30.98% QoQ % -25.86% 92.91% 3.43% 1.18% 0.37% -0.09% - Horiz. % 150.08% 202.43% 104.94% 101.46% 100.27% 99.91% 100.00%
Ratio Analysis 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 19.15 % 16.55 % 5.92 % 8.01 % 5.42 % 7.68 % 3.18 % 229.92% QoQ % 15.71% 179.56% -26.09% 47.79% -29.43% 141.51% - Horiz. % 602.20% 520.44% 186.16% 251.89% 170.44% 241.51% 100.00%
ROE 1.30 % 0.86 % 0.26 % 0.16 % 1.09 % 1.05 % 0.29 % 171.13% QoQ % 51.16% 230.77% 62.50% -85.32% 3.81% 262.07% - Horiz. % 448.28% 296.55% 89.66% 55.17% 375.86% 362.07% 100.00%
Per Share 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 10.77 7.42 9.98 5.42 29.30 32.57 21.69 -37.21% QoQ % 45.15% -25.65% 84.13% -81.50% -10.04% 50.16% - Horiz. % 49.65% 34.21% 46.01% 24.99% 135.09% 150.16% 100.00%
EPS 2.53 1.69 0.60 0.37 2.59 2.50 0.69 137.22% QoQ % 49.70% 181.67% 62.16% -85.71% 3.60% 262.32% - Horiz. % 366.67% 244.93% 86.96% 53.62% 375.36% 362.32% 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 1.9500 1.9600 2.3300 2.3800 2.3800 2.3800 2.3900 -12.65% QoQ % -0.51% -15.88% -2.10% 0.00% 0.00% -0.42% - Horiz. % 81.59% 82.01% 97.49% 99.58% 99.58% 99.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 622,156 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 6.11 5.68 3.96 2.08 11.11 12.30 8.20 -17.77% QoQ % 7.57% 43.43% 90.38% -81.28% -9.67% 50.00% - Horiz. % 74.51% 69.27% 48.29% 25.37% 135.49% 150.00% 100.00%
EPS 1.43 1.29 0.24 0.14 0.98 0.94 0.26 210.62% QoQ % 10.85% 437.50% 71.43% -85.71% 4.26% 261.54% - Horiz. % 550.00% 496.15% 92.31% 53.85% 376.92% 361.54% 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 1.1064 1.5000 0.9244 0.9129 0.9023 0.8990 0.9036 14.41% QoQ % -26.24% 62.27% 1.26% 1.17% 0.37% -0.51% - Horiz. % 122.44% 166.00% 102.30% 101.03% 99.86% 99.49% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.8950 0.9050 1.4700 0.9300 0.8350 0.8250 0.8700 -
P/RPS 8.31 12.19 14.73 17.17 2.85 2.53 4.01 62.33% QoQ % -31.83% -17.24% -14.21% 502.46% 12.65% -36.91% - Horiz. % 207.23% 303.99% 367.33% 428.18% 71.07% 63.09% 100.00%
P/EPS 35.41 53.55 245.00 251.35 32.29 33.00 126.09 -57.02% QoQ % -33.87% -78.14% -2.53% 678.41% -2.15% -73.83% - Horiz. % 28.08% 42.47% 194.31% 199.34% 25.61% 26.17% 100.00%
EY 2.82 1.87 0.41 0.40 3.10 3.03 0.79 133.03% QoQ % 50.80% 356.10% 2.50% -87.10% 2.31% 283.54% - Horiz. % 356.96% 236.71% 51.90% 50.63% 392.41% 383.54% 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 0.46 0.63 0.39 0.35 0.35 0.36 17.70% QoQ % 0.00% -26.98% 61.54% 11.43% 0.00% -2.78% - Horiz. % 127.78% 127.78% 175.00% 108.33% 97.22% 97.22% 100.00%
Price Multiplier on Announcement Date 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 27/11/17 30/08/17 30/05/17 28/02/17 18/11/16 29/08/16 -
Price 0.7800 0.7350 0.9600 1.2900 0.9950 0.7300 0.8600 -
P/RPS 7.24 9.90 9.62 23.82 3.40 2.24 3.97 49.10% QoQ % -26.87% 2.91% -59.61% 600.59% 51.79% -43.58% - Horiz. % 182.37% 249.37% 242.32% 600.00% 85.64% 56.42% 100.00%
P/EPS 30.86 43.49 160.00 348.65 38.48 29.20 124.64 -60.47% QoQ % -29.04% -72.82% -54.11% 806.06% 31.78% -76.57% - Horiz. % 24.76% 34.89% 128.37% 279.73% 30.87% 23.43% 100.00%
EY 3.24 2.30 0.63 0.29 2.60 3.42 0.80 153.43% QoQ % 40.87% 265.08% 117.24% -88.85% -23.98% 327.50% - Horiz. % 405.00% 287.50% 78.75% 36.25% 325.00% 427.50% 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 0.40 0.38 0.41 0.54 0.42 0.31 0.36 7.26% QoQ % 5.26% -7.32% -24.07% 28.57% 35.48% -13.89% - Horiz. % 111.11% 105.56% 113.89% 150.00% 116.67% 86.11% 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-1QR (31032017).pdf 
