[SEACERA] QoQ Quarter Result on 2018-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 691 952 783 6,885 3,732 4,584 8,111 -80.61% QoQ % -27.42% 21.58% -88.63% 84.49% -18.59% -43.48% - Horiz. % 8.52% 11.74% 9.65% 84.88% 46.01% 56.52% 100.00%
PBT -5,996 -36,878 -102,138 -18,713 -17,855 -5,044 -1,944 111.74% QoQ % 83.74% 63.89% -445.81% -4.81% -253.98% -159.47% - Horiz. % 308.44% 1,897.02% 5,254.01% 962.60% 918.47% 259.47% 100.00%
Tax -24 -24 -16 0 79 -123 2,200 - QoQ % 0.00% -50.00% 0.00% 0.00% 164.23% -105.59% - Horiz. % -1.09% -1.09% -0.73% 0.00% 3.59% -5.59% 100.00%
NP -6,020 -36,902 -102,154 -18,713 -17,776 -5,167 256 - QoQ % 83.69% 63.88% -445.90% -5.27% -244.03% -2,118.36% - Horiz. % -2,351.56% -14,414.84% -39,903.91% -7,309.77% -6,943.75% -2,018.36% 100.00%
NP to SH -6,020 -36,902 -102,154 -18,065 -18,070 -5,461 -1,956 111.44% QoQ % 83.69% 63.88% -465.48% 0.03% -230.89% -179.19% - Horiz. % 307.77% 1,886.61% 5,222.60% 923.57% 923.82% 279.19% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 6,711 37,854 102,937 25,598 21,508 9,751 7,855 -9.95% QoQ % -82.27% -63.23% 302.13% 19.02% 120.57% 24.14% - Horiz. % 85.44% 481.91% 1,310.46% 325.88% 273.81% 124.14% 100.00%
Net Worth 536,324 541,071 579,041 678,937 688,288 703,333 710,855 -17.11% QoQ % -0.88% -6.56% -14.71% -1.36% -2.14% -1.06% - Horiz. % 75.45% 76.12% 81.46% 95.51% 96.83% 98.94% 100.00%
Dividend 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 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 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 536,324 541,071 579,041 678,937 688,288 703,333 710,855 -17.11% QoQ % -0.88% -6.56% -14.71% -1.36% -2.14% -1.06% - Horiz. % 75.45% 76.12% 81.46% 95.51% 96.83% 98.94% 100.00%
NOSH 474,623 474,623 474,623 385,760 376,114 376,114 376,114 16.76% QoQ % 0.00% 0.00% 23.04% 2.56% 0.00% 0.00% - Horiz. % 126.19% 126.19% 126.19% 102.56% 100.00% 100.00% 100.00%
Ratio Analysis 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -871.20 % -3,876.26 % -13,046.49 % -271.79 % -476.31 % -112.72 % 3.16 % - QoQ % 77.52% 70.29% -4,700.21% 42.94% -322.56% -3,667.09% - Horiz. % -27,569.62% -122,666.45% -412,863.62% -8,600.95% -15,073.10% -3,567.09% 100.00%
ROE -1.12 % -6.82 % -17.64 % -2.66 % -2.63 % -0.78 % -0.28 % 151.77% QoQ % 83.58% 61.34% -563.16% -1.14% -237.18% -178.57% - Horiz. % 400.00% 2,435.71% 6,300.00% 950.00% 939.29% 278.57% 100.00%
Per Share 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 0.15 0.20 0.16 1.78 0.99 1.22 2.16 -83.08% QoQ % -25.00% 25.00% -91.01% 79.80% -18.85% -43.52% - Horiz. % 6.94% 9.26% 7.41% 82.41% 45.83% 56.48% 100.00%
EPS -1.27 -7.78 -21.52 -4.68 -4.73 -1.45 -0.52 81.26% QoQ % 83.68% 63.85% -359.83% 1.06% -226.21% -178.85% - Horiz. % 244.23% 1,496.15% 4,138.46% 900.00% 909.62% 278.85% 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 1.1300 1.1400 1.2200 1.7600 1.8300 1.8700 1.8900 -29.01% QoQ % -0.88% -6.56% -30.68% -3.83% -2.14% -1.06% - Horiz. % 59.79% 60.32% 64.55% 93.12% 96.83% 98.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 622,156 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 0.11 0.15 0.13 1.11 0.60 0.74 1.30 -80.70% QoQ % -26.67% 15.38% -88.29% 85.00% -18.92% -43.08% - Horiz. % 8.46% 11.54% 10.00% 85.38% 46.15% 56.92% 100.00%
EPS -0.97 -5.93 -16.42 -2.90 -2.90 -0.88 -0.31 113.78% QoQ % 83.64% 63.89% -466.21% 0.00% -229.55% -183.87% - Horiz. % 312.90% 1,912.90% 5,296.77% 935.48% 935.48% 283.87% 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 0.8620 0.8697 0.9307 1.0913 1.1063 1.1305 1.1426 -17.11% QoQ % -0.89% -6.55% -14.72% -1.36% -2.14% -1.06% - Horiz. % 75.44% 76.12% 81.45% 95.51% 96.82% 98.94% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.2450 0.1950 0.3450 0.1900 0.3650 0.4900 0.6700 -
P/RPS 168.28 97.22 209.13 10.65 36.78 40.20 31.07 208.09% QoQ % 73.09% -53.51% 1,863.66% -71.04% -8.51% 29.39% - Horiz. % 541.62% 312.91% 673.09% 34.28% 118.38% 129.39% 100.00%
P/EPS -19.32 -2.51 -1.60 -4.06 -7.60 -33.75 -128.83 -71.74% QoQ % -669.72% -56.87% 60.59% 46.58% 77.48% 73.80% - Horiz. % 15.00% 1.95% 1.24% 3.15% 5.90% 26.20% 100.00%
EY -5.18 -39.87 -62.39 -24.65 -13.16 -2.96 -0.78 252.90% QoQ % 87.01% 36.10% -153.10% -87.31% -344.59% -279.49% - Horiz. % 664.10% 5,111.54% 7,998.72% 3,160.26% 1,687.18% 379.49% 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 0.22 0.17 0.28 0.11 0.20 0.26 0.35 -26.60% QoQ % 29.41% -39.29% 154.55% -45.00% -23.08% -25.71% - Horiz. % 62.86% 48.57% 80.00% 31.43% 57.14% 74.29% 100.00%
Price Multiplier on Announcement Date 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/11/19 30/08/19 11/06/19 11/03/19 10/12/18 30/08/18 31/05/18 -
Price 0.3100 0.1900 0.2150 0.3800 0.1750 0.4200 0.5700 -
P/RPS 212.93 94.73 130.32 21.29 17.64 34.46 26.43 301.37% QoQ % 124.78% -27.31% 512.12% 20.69% -48.81% 30.38% - Horiz. % 805.64% 358.42% 493.08% 80.55% 66.74% 130.38% 100.00%
P/EPS -24.44 -2.44 -1.00 -8.11 -3.64 -28.93 -109.60 -63.19% QoQ % -901.64% -144.00% 87.67% -122.80% 87.42% 73.60% - Horiz. % 22.30% 2.23% 0.91% 7.40% 3.32% 26.40% 100.00%
EY -4.09 -40.92 -100.11 -12.32 -27.45 -3.46 -0.91 172.10% QoQ % 90.00% 59.12% -712.58% 55.12% -693.35% -280.22% - Horiz. % 449.45% 4,496.70% 11,001.10% 1,353.85% 3,016.48% 380.22% 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 0.27 0.17 0.18 0.22 0.10 0.22 0.30 -6.78% QoQ % 58.82% -5.56% -18.18% 120.00% -54.55% -26.67% - Horiz. % 90.00% 56.67% 60.00% 73.33% 33.33% 73.33% 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 2018.pdf 
