[SEACERA] QoQ Quarter Result on 2021-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 15,820 27,664 11,737 749 888 1,322 1,488 384.20% QoQ % -42.81% 135.70% 1,467.02% -15.65% -32.83% -11.16% - Horiz. % 1,063.17% 1,859.14% 788.78% 50.34% 59.68% 88.84% 100.00%
PBT 2,268 1,858 536 6,604 274 183 125 591.71% QoQ % 22.07% 246.64% -91.88% 2,310.22% 49.73% 46.40% - Horiz. % 1,814.40% 1,486.40% 428.80% 5,283.20% 219.20% 146.40% 100.00%
Tax -163 -55 -4 -6 19 -21 -14 414.47% QoQ % -196.36% -1,275.00% 33.33% -131.58% 190.48% -50.00% - Horiz. % 1,164.29% 392.86% 28.57% 42.86% -135.71% 150.00% 100.00%
NP 2,105 1,803 532 6,598 293 162 111 612.41% QoQ % 16.75% 238.91% -91.94% 2,151.88% 80.86% 45.95% - Horiz. % 1,896.40% 1,624.32% 479.28% 5,944.14% 263.96% 145.95% 100.00%
NP to SH 2,105 1,803 532 6,598 293 162 111 612.41% QoQ % 16.75% 238.91% -91.94% 2,151.88% 80.86% 45.95% - Horiz. % 1,896.40% 1,624.32% 479.28% 5,944.14% 263.96% 145.95% 100.00%
Tax Rate 7.19 % 2.96 % 0.75 % 0.09 % -6.93 % 11.48 % 11.20 % -25.60% QoQ % 142.91% 294.67% 733.33% 101.30% -160.37% 2.50% - Horiz. % 64.20% 26.43% 6.70% 0.80% -61.87% 102.50% 100.00%
Total Cost 13,715 25,861 11,205 -5,849 595 1,160 1,377 363.57% QoQ % -46.97% 130.80% 291.57% -1,083.03% -48.71% -15.76% - Horiz. % 996.01% 1,878.07% 813.73% -424.76% 43.21% 84.24% 100.00%
Net Worth 710,544 710,544 704,522 684,049 553,984 553,982 553,982 18.07% QoQ % -0.00% 0.85% 2.99% 23.48% 0.00% 0.00% - Horiz. % 128.26% 128.26% 127.17% 123.48% 100.00% 100.00% 100.00%
Dividend 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 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 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 710,544 710,544 704,522 684,049 553,984 553,982 553,982 18.07% QoQ % -0.00% 0.85% 2.99% 23.48% 0.00% 0.00% - Horiz. % 128.26% 128.26% 127.17% 123.48% 100.00% 100.00% 100.00%
NOSH 602,156 602,156 602,156 481,725 481,725 481,723 481,723 16.06% QoQ % -0.00% 0.00% 25.00% 0.00% 0.00% 0.00% - Horiz. % 125.00% 125.00% 125.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 13.31 % 6.52 % 4.53 % 880.91 % 33.00 % 12.25 % 7.46 % 47.16% QoQ % 104.14% 43.93% -99.49% 2,569.42% 169.39% 64.21% - Horiz. % 178.42% 87.40% 60.72% 11,808.45% 442.36% 164.21% 100.00%
ROE 0.30 % 0.25 % 0.08 % 0.96 % 0.05 % 0.03 % 0.02 % 509.22% QoQ % 20.00% 212.50% -91.67% 1,820.00% 66.67% 50.00% - Horiz. % 1,500.00% 1,250.00% 400.00% 4,800.00% 250.00% 150.00% 100.00%
Per Share 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 2.63 4.59 1.95 0.16 0.18 0.27 0.31 316.51% QoQ % -42.70% 135.38% 1,118.75% -11.11% -33.33% -12.90% - Horiz. % 848.39% 1,480.65% 629.03% 51.61% 58.06% 87.10% 100.00%
EPS 0.35 0.30 0.09 1.37 0.06 0.03 0.02 575.23% QoQ % 16.67% 233.33% -93.43% 2,183.33% 100.00% 50.00% - Horiz. % 1,750.00% 1,500.00% 450.00% 6,850.00% 300.00% 150.00% 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 1.1800 1.1800 1.1700 1.4200 1.1500 1.1500 1.1500 1.73% QoQ % 0.00% 0.85% -17.61% 23.48% 0.00% 0.00% - Horiz. % 102.61% 102.61% 101.74% 123.48% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 622,156 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 2.54 4.45 1.89 0.12 0.14 0.21 0.24 382.73% QoQ % -42.92% 135.45% 1,475.00% -14.29% -33.33% -12.50% - Horiz. % 1,058.33% 1,854.17% 787.50% 50.00% 58.33% 87.50% 100.00%
EPS 0.34 0.29 0.09 1.06 0.05 0.03 0.02 562.29% QoQ % 17.24% 222.22% -91.51% 2,020.00% 66.67% 50.00% - Horiz. % 1,700.00% 1,450.00% 450.00% 5,300.00% 250.00% 150.00% 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 1.1421 1.1421 1.1324 1.0995 0.8904 0.8904 0.8904 18.07% QoQ % 0.00% 0.86% 2.99% 23.48% 0.00% 0.00% - Horiz. % 128.27% 128.27% 127.18% 123.48% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.1800 0.2100 0.1800 0.2000 0.2300 0.2400 0.2550 -
P/RPS 6.85 4.57 9.23 128.63 124.77 87.45 82.55 -81.00% QoQ % 49.89% -50.49% -92.82% 3.09% 42.68% 5.94% - Horiz. % 8.30% 5.54% 11.18% 155.82% 151.14% 105.94% 100.00%
P/EPS 51.49 70.13 203.74 14.60 378.15 713.66 1,106.66 -87.09% QoQ % -26.58% -65.58% 1,295.48% -96.14% -47.01% -35.51% - Horiz. % 4.65% 6.34% 18.41% 1.32% 34.17% 64.49% 100.00%
EY 1.94 1.43 0.49 6.85 0.26 0.14 0.09 675.98% QoQ % 35.66% 191.84% -92.85% 2,534.62% 85.71% 55.56% - Horiz. % 2,155.56% 1,588.89% 544.44% 7,611.11% 288.89% 155.56% 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 0.15 0.18 0.15 0.14 0.20 0.21 0.22 -22.55% QoQ % -16.67% 20.00% 7.14% -30.00% -4.76% -4.55% - Horiz. % 68.18% 81.82% 68.18% 63.64% 90.91% 95.45% 100.00%
Price Multiplier on Announcement Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/05/22 31/01/22 24/11/21 30/09/21 - 25/02/21 26/11/20 -
Price 0.1800 0.1950 0.1900 0.1800 0.2000 0.2200 0.2150 -
P/RPS 6.85 4.24 9.75 115.77 108.50 80.17 69.60 -78.71% QoQ % 61.56% -56.51% -91.58% 6.70% 35.34% 15.19% - Horiz. % 9.84% 6.09% 14.01% 166.34% 155.89% 115.19% 100.00%
P/EPS 51.49 65.13 215.06 13.14 328.82 654.19 933.07 -85.53% QoQ % -20.94% -69.72% 1,536.68% -96.00% -49.74% -29.89% - Horiz. % 5.52% 6.98% 23.05% 1.41% 35.24% 70.11% 100.00%
EY 1.94 1.54 0.46 7.61 0.30 0.15 0.11 578.73% QoQ % 25.97% 234.78% -93.96% 2,436.67% 100.00% 36.36% - Horiz. % 1,763.64% 1,400.00% 418.18% 6,918.18% 272.73% 136.36% 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 0.15 0.17 0.16 0.13 0.17 0.19 0.19 -14.59% QoQ % -11.76% 6.25% 23.08% -23.53% -10.53% 0.00% - Horiz. % 78.95% 89.47% 84.21% 68.42% 89.47% 100.00% 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
SEACERA - Q4FY2021.pdf 
