[SEACERA] QoQ Quarter Result on 2020-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 888 1,322 1,488 828 649 331 691 18.18% QoQ % -32.83% -11.16% 79.71% 27.58% 96.07% -52.10% - Horiz. % 128.51% 191.32% 215.34% 119.83% 93.92% 47.90% 100.00%
PBT 274 183 125 18,253 169 240 -5,996 - QoQ % 49.73% 46.40% -99.32% 10,700.59% -29.58% 104.00% - Horiz. % -4.57% -3.05% -2.08% -304.42% -2.82% -4.00% 100.00%
Tax 19 -21 -14 55 -8 -79 -24 - QoQ % 190.48% -50.00% -125.45% 787.50% 89.87% -229.17% - Horiz. % -79.17% 87.50% 58.33% -229.17% 33.33% 329.17% 100.00%
NP 293 162 111 18,308 161 161 -6,020 - QoQ % 80.86% 45.95% -99.39% 11,271.43% 0.00% 102.67% - Horiz. % -4.87% -2.69% -1.84% -304.12% -2.67% -2.67% 100.00%
NP to SH 293 162 111 18,308 161 161 -6,020 - QoQ % 80.86% 45.95% -99.39% 11,271.43% 0.00% 102.67% - Horiz. % -4.87% -2.69% -1.84% -304.12% -2.67% -2.67% 100.00%
Tax Rate -6.93 % 11.48 % 11.20 % -0.30 % 4.73 % 32.92 % - % - QoQ % -160.37% 2.50% 3,833.33% -106.34% -85.63% 0.00% - Horiz. % -21.05% 34.87% 34.02% -0.91% 14.37% 100.00% -
Total Cost 595 1,160 1,377 -17,480 488 170 6,711 -80.09% QoQ % -48.71% -15.76% 107.88% -3,681.97% 187.06% -97.47% - Horiz. % 8.87% 17.29% 20.52% -260.47% 7.27% 2.53% 100.00%
Net Worth 553,984 553,982 553,982 558,799 539,530 539,530 536,324 2.18% QoQ % 0.00% 0.00% -0.86% 3.57% 0.00% 0.60% - Horiz. % 103.29% 103.29% 103.29% 104.19% 100.60% 100.60% 100.00%
Dividend 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 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 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 553,984 553,982 553,982 558,799 539,530 539,530 536,324 2.18% QoQ % 0.00% 0.00% -0.86% 3.57% 0.00% 0.60% - Horiz. % 103.29% 103.29% 103.29% 104.19% 100.60% 100.60% 100.00%
NOSH 481,725 481,723 481,723 481,723 481,723 481,723 474,623 0.99% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 1.50% - Horiz. % 101.50% 101.50% 101.50% 101.50% 101.50% 101.50% 100.00%
Ratio Analysis 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 33.00 % 12.25 % 7.46 % 2,211.11 % 24.81 % 48.64 % -871.20 % - QoQ % 169.39% 64.21% -99.66% 8,812.17% -48.99% 105.58% - Horiz. % -3.79% -1.41% -0.86% -253.80% -2.85% -5.58% 100.00%
ROE 0.05 % 0.03 % 0.02 % 3.28 % 0.03 % 0.03 % -1.12 % - QoQ % 66.67% 50.00% -99.39% 10,833.33% 0.00% 102.68% - Horiz. % -4.46% -2.68% -1.79% -292.86% -2.68% -2.68% 100.00%
Per Share 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 0.18 0.27 0.31 0.17 0.13 0.07 0.15 12.91% QoQ % -33.33% -12.90% 82.35% 30.77% 85.71% -53.33% - Horiz. % 120.00% 180.00% 206.67% 113.33% 86.67% 46.67% 100.00%
EPS 0.06 0.03 0.02 3.80 0.03 0.03 -1.27 - QoQ % 100.00% 50.00% -99.47% 12,566.67% 0.00% 102.36% - Horiz. % -4.72% -2.36% -1.57% -299.21% -2.36% -2.36% 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 1.1500 1.1500 1.1500 1.1600 1.1200 1.1200 1.1300 1.18% QoQ % 0.00% 0.00% -0.86% 3.57% 0.00% -0.88% - Horiz. % 101.77% 101.77% 101.77% 102.65% 99.12% 99.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 622,156 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 0.14 0.21 0.24 0.13 0.10 0.05 0.11 17.42% QoQ % -33.33% -12.50% 84.62% 30.00% 100.00% -54.55% - Horiz. % 127.27% 190.91% 218.18% 118.18% 90.91% 45.45% 100.00%
EPS 0.05 0.03 0.02 2.94 0.03 0.03 -0.97 - QoQ % 66.67% 50.00% -99.32% 9,700.00% 0.00% 103.09% - Horiz. % -5.15% -3.09% -2.06% -303.09% -3.09% -3.09% 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 0.8904 0.8904 0.8904 0.8982 0.8672 0.8672 0.8620 2.18% QoQ % 0.00% 0.00% -0.87% 3.57% 0.00% 0.60% - Horiz. % 103.29% 103.29% 103.29% 104.20% 100.60% 100.60% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.2300 0.2400 0.2550 0.2600 0.1900 0.3500 0.2450 -
P/RPS 124.77 87.45 82.55 151.27 141.03 509.38 168.28 -18.07% QoQ % 42.68% 5.94% -45.43% 7.26% -72.31% 202.70% - Horiz. % 74.14% 51.97% 49.06% 89.89% 83.81% 302.70% 100.00%
P/EPS 378.15 713.66 1,106.66 6.84 568.49 1,047.23 -19.32 - QoQ % -47.01% -35.51% 16,079.24% -98.80% -45.71% 5,520.44% - Horiz. % -1,957.30% -3,693.89% -5,728.05% -35.40% -2,942.49% -5,420.45% 100.00%
EY 0.26 0.14 0.09 14.62 0.18 0.10 -5.18 - QoQ % 85.71% 55.56% -99.38% 8,022.22% 80.00% 101.93% - Horiz. % -5.02% -2.70% -1.74% -282.24% -3.47% -1.93% 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 0.21 0.22 0.22 0.17 0.31 0.22 -6.15% QoQ % -4.76% -4.55% 0.00% 29.41% -45.16% 40.91% - Horiz. % 90.91% 95.45% 100.00% 100.00% 77.27% 140.91% 100.00%
Price Multiplier on Announcement Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date - 25/02/21 26/11/20 28/08/20 29/06/20 26/02/20 29/11/19 -
Price 0.2000 0.2200 0.2150 0.3000 0.2600 0.2450 0.3100 -
P/RPS 108.50 80.17 69.60 174.54 192.99 356.56 212.93 -36.18% QoQ % 35.34% 15.19% -60.12% -9.56% -45.87% 67.45% - Horiz. % 50.96% 37.65% 32.69% 81.97% 90.64% 167.45% 100.00%
P/EPS 328.82 654.19 933.07 7.89 777.94 733.06 -24.44 - QoQ % -49.74% -29.89% 11,725.98% -98.99% 6.12% 3,099.43% - Horiz. % -1,345.42% -2,676.72% -3,817.80% -32.28% -3,183.06% -2,999.43% 100.00%
EY 0.30 0.15 0.11 12.67 0.13 0.14 -4.09 - QoQ % 100.00% 36.36% -99.13% 9,646.15% -7.14% 103.42% - Horiz. % -7.33% -3.67% -2.69% -309.78% -3.18% -3.42% 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 0.17 0.19 0.19 0.26 0.23 0.22 0.27 -26.52% QoQ % -10.53% 0.00% -26.92% 13.04% 4.55% -18.52% - Horiz. % 62.96% 70.37% 70.37% 96.30% 85.19% 81.48% 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- Q4 2020.pdf 
