[SEACERA] QoQ Quarter Result on 2019-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 1,488 828 649 331 691 952 783 53.24% QoQ % 79.71% 27.58% 96.07% -52.10% -27.42% 21.58% - Horiz. % 190.04% 105.75% 82.89% 42.27% 88.25% 121.58% 100.00%
PBT 125 18,253 169 240 -5,996 -36,878 -102,138 - QoQ % -99.32% 10,700.59% -29.58% 104.00% 83.74% 63.89% - Horiz. % -0.12% -17.87% -0.17% -0.23% 5.87% 36.11% 100.00%
Tax -14 55 -8 -79 -24 -24 -16 -8.50% QoQ % -125.45% 787.50% 89.87% -229.17% 0.00% -50.00% - Horiz. % 87.50% -343.75% 50.00% 493.75% 150.00% 150.00% 100.00%
NP 111 18,308 161 161 -6,020 -36,902 -102,154 - QoQ % -99.39% 11,271.43% 0.00% 102.67% 83.69% 63.88% - Horiz. % -0.11% -17.92% -0.16% -0.16% 5.89% 36.12% 100.00%
NP to SH 111 18,308 161 161 -6,020 -36,902 -102,154 - QoQ % -99.39% 11,271.43% 0.00% 102.67% 83.69% 63.88% - Horiz. % -0.11% -17.92% -0.16% -0.16% 5.89% 36.12% 100.00%
Tax Rate 11.20 % -0.30 % 4.73 % 32.92 % - % - % - % - QoQ % 3,833.33% -106.34% -85.63% 0.00% 0.00% 0.00% - Horiz. % 34.02% -0.91% 14.37% 100.00% - - -
Total Cost 1,377 -17,480 488 170 6,711 37,854 102,937 -94.32% QoQ % 107.88% -3,681.97% 187.06% -97.47% -82.27% -63.23% - Horiz. % 1.34% -16.98% 0.47% 0.17% 6.52% 36.77% 100.00%
Net Worth 553,982 558,799 539,530 539,530 536,324 541,071 579,041 -2.90% QoQ % -0.86% 3.57% 0.00% 0.60% -0.88% -6.56% - Horiz. % 95.67% 96.50% 93.18% 93.18% 92.62% 93.44% 100.00%
Dividend 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 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 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 553,982 558,799 539,530 539,530 536,324 541,071 579,041 -2.90% QoQ % -0.86% 3.57% 0.00% 0.60% -0.88% -6.56% - Horiz. % 95.67% 96.50% 93.18% 93.18% 92.62% 93.44% 100.00%
NOSH 481,723 481,723 481,723 481,723 474,623 474,623 474,623 0.99% QoQ % 0.00% 0.00% 0.00% 1.50% 0.00% 0.00% - Horiz. % 101.50% 101.50% 101.50% 101.50% 100.00% 100.00% 100.00%
Ratio Analysis 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 7.46 % 2,211.11 % 24.81 % 48.64 % -871.20 % -3,876.26 % -13,046.49 % - QoQ % -99.66% 8,812.17% -48.99% 105.58% 77.52% 70.29% - Horiz. % -0.06% -16.95% -0.19% -0.37% 6.68% 29.71% 100.00%
ROE 0.02 % 3.28 % 0.03 % 0.03 % -1.12 % -6.82 % -17.64 % - QoQ % -99.39% 10,833.33% 0.00% 102.68% 83.58% 61.34% - Horiz. % -0.11% -18.59% -0.17% -0.17% 6.35% 38.66% 100.00%
Per Share 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 0.31 0.17 0.13 0.07 0.15 0.20 0.16 55.23% QoQ % 82.35% 30.77% 85.71% -53.33% -25.00% 25.00% - Horiz. % 193.75% 106.25% 81.25% 43.75% 93.75% 125.00% 100.00%
EPS 0.02 3.80 0.03 0.03 -1.27 -7.78 -21.52 - QoQ % -99.47% 12,566.67% 0.00% 102.36% 83.68% 63.85% - Horiz. % -0.09% -17.66% -0.14% -0.14% 5.90% 36.15% 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 1.1600 1.1200 1.1200 1.1300 1.1400 1.2200 -3.85% QoQ % -0.86% 3.57% 0.00% -0.88% -0.88% -6.56% - Horiz. % 94.26% 95.08% 91.80% 91.80% 92.62% 93.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 622,156 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 0.24 0.13 0.10 0.05 0.11 0.15 0.13 50.32% QoQ % 84.62% 30.00% 100.00% -54.55% -26.67% 15.38% - Horiz. % 184.62% 100.00% 76.92% 38.46% 84.62% 115.38% 100.00%
EPS 0.02 2.94 0.03 0.03 -0.97 -5.93 -16.42 - QoQ % -99.32% 9,700.00% 0.00% 103.09% 83.64% 63.89% - Horiz. % -0.12% -17.90% -0.18% -0.18% 5.91% 36.11% 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 0.8982 0.8672 0.8672 0.8620 0.8697 0.9307 -2.90% QoQ % -0.87% 3.57% 0.00% 0.60% -0.89% -6.55% - Horiz. % 95.67% 96.51% 93.18% 93.18% 92.62% 93.45% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.2550 0.2600 0.1900 0.3500 0.2450 0.1950 0.3450 -
P/RPS 82.55 151.27 141.03 509.38 168.28 97.22 209.13 -46.10% QoQ % -45.43% 7.26% -72.31% 202.70% 73.09% -53.51% - Horiz. % 39.47% 72.33% 67.44% 243.57% 80.47% 46.49% 100.00%
P/EPS 1,106.66 6.84 568.49 1,047.23 -19.32 -2.51 -1.60 - QoQ % 16,079.24% -98.80% -45.71% 5,520.44% -669.72% -56.87% - Horiz. % -69,166.25% -427.50% -35,530.62% -65,451.88% 1,207.50% 156.88% 100.00%
EY 0.09 14.62 0.18 0.10 -5.18 -39.87 -62.39 - QoQ % -99.38% 8,022.22% 80.00% 101.93% 87.01% 36.10% - Horiz. % -0.14% -23.43% -0.29% -0.16% 8.30% 63.90% 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 0.22 0.17 0.31 0.22 0.17 0.28 -14.81% QoQ % 0.00% 29.41% -45.16% 40.91% 29.41% -39.29% - Horiz. % 78.57% 78.57% 60.71% 110.71% 78.57% 60.71% 100.00%
Price Multiplier on Announcement Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 28/08/20 29/06/20 26/02/20 29/11/19 30/08/19 11/06/19 -
Price 0.2150 0.3000 0.2600 0.2450 0.3100 0.1900 0.2150 -
P/RPS 69.60 174.54 192.99 356.56 212.93 94.73 130.32 -34.10% QoQ % -60.12% -9.56% -45.87% 67.45% 124.78% -27.31% - Horiz. % 53.41% 133.93% 148.09% 273.60% 163.39% 72.69% 100.00%
P/EPS 933.07 7.89 777.94 733.06 -24.44 -2.44 -1.00 - QoQ % 11,725.98% -98.99% 6.12% 3,099.43% -901.64% -144.00% - Horiz. % -93,307.00% -789.00% -77,794.00% -73,306.00% 2,444.00% 244.00% 100.00%
EY 0.11 12.67 0.13 0.14 -4.09 -40.92 -100.11 - QoQ % -99.13% 9,646.15% -7.14% 103.42% 90.00% 59.12% - Horiz. % -0.11% -12.66% -0.13% -0.14% 4.09% 40.88% 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 0.19 0.26 0.23 0.22 0.27 0.17 0.18 3.66% QoQ % -26.92% 13.04% 4.55% -18.52% 58.82% -5.56% - Horiz. % 105.56% 144.44% 127.78% 122.22% 150.00% 94.44% 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- Q2 2020.pdf 
