[SEACERA] QoQ Quarter Result on 2021-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 13,706 15,081 15,820 27,664 11,737 749 888 518.88% QoQ % -9.12% -4.67% -42.81% 135.70% 1,467.02% -15.65% - Horiz. % 1,543.47% 1,698.31% 1,781.53% 3,115.32% 1,321.73% 84.35% 100.00%
PBT 1,797 2,219 2,268 1,858 536 6,604 274 249.97% QoQ % -19.02% -2.16% 22.07% 246.64% -91.88% 2,310.22% - Horiz. % 655.84% 809.85% 827.74% 678.10% 195.62% 2,410.22% 100.00%
Tax 145 40 -163 -55 -4 -6 19 287.14% QoQ % 262.50% 124.54% -196.36% -1,275.00% 33.33% -131.58% - Horiz. % 763.16% 210.53% -857.89% -289.47% -21.05% -31.58% 100.00%
NP 1,942 2,259 2,105 1,803 532 6,598 293 252.44% QoQ % -14.03% 7.32% 16.75% 238.91% -91.94% 2,151.88% - Horiz. % 662.80% 770.99% 718.43% 615.36% 181.57% 2,251.88% 100.00%
NP to SH 1,942 2,259 2,105 1,803 532 6,598 293 252.44% QoQ % -14.03% 7.32% 16.75% 238.91% -91.94% 2,151.88% - Horiz. % 662.80% 770.99% 718.43% 615.36% 181.57% 2,251.88% 100.00%
Tax Rate -8.07 % -1.80 % 7.19 % 2.96 % 0.75 % 0.09 % -6.93 % 10.68% QoQ % -348.33% -125.03% 142.91% 294.67% 733.33% 101.30% - Horiz. % 116.45% 25.97% -103.75% -42.71% -10.82% -1.30% 100.00%
Total Cost 11,764 12,822 13,715 25,861 11,205 -5,849 595 629.86% QoQ % -8.25% -6.51% -46.97% 130.80% 291.57% -1,083.03% - Horiz. % 1,977.14% 2,154.96% 2,305.04% 4,346.39% 1,883.19% -983.03% 100.00%
Net Worth 709,258 715,479 710,544 710,544 704,522 684,049 553,984 17.89% QoQ % -0.87% 0.69% -0.00% 0.85% 2.99% 23.48% - Horiz. % 128.03% 129.15% 128.26% 128.26% 127.17% 123.48% 100.00%
Dividend 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 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 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 709,258 715,479 710,544 710,544 704,522 684,049 553,984 17.89% QoQ % -0.87% 0.69% -0.00% 0.85% 2.99% 23.48% - Horiz. % 128.03% 129.15% 128.26% 128.26% 127.17% 123.48% 100.00%
NOSH 622,156 622,156 602,156 602,156 602,156 481,725 481,725 18.58% QoQ % 0.00% 3.32% -0.00% 0.00% 25.00% 0.00% - Horiz. % 129.15% 129.15% 125.00% 125.00% 125.00% 100.00% 100.00%
Ratio Analysis 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 14.17 % 14.98 % 13.31 % 6.52 % 4.53 % 880.91 % 33.00 % -43.05% QoQ % -5.41% 12.55% 104.14% 43.93% -99.49% 2,569.42% - Horiz. % 42.94% 45.39% 40.33% 19.76% 13.73% 2,669.42% 100.00%
ROE 0.27 % 0.32 % 0.30 % 0.25 % 0.08 % 0.96 % 0.05 % 207.48% QoQ % -15.62% 6.67% 20.00% 212.50% -91.67% 1,820.00% - Horiz. % 540.00% 640.00% 600.00% 500.00% 160.00% 1,920.00% 100.00%
Per Share 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 2.20 2.42 2.63 4.59 1.95 0.16 0.18 429.79% QoQ % -9.09% -7.98% -42.70% 135.38% 1,118.75% -11.11% - Horiz. % 1,222.22% 1,344.44% 1,461.11% 2,550.00% 1,083.33% 88.89% 100.00%
EPS 0.31 0.36 0.35 0.30 0.09 1.37 0.06 198.57% QoQ % -13.89% 2.86% 16.67% 233.33% -93.43% 2,183.33% - Horiz. % 516.67% 600.00% 583.33% 500.00% 150.00% 2,283.33% 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 1.1400 1.1500 1.1800 1.1800 1.1700 1.4200 1.1500 -0.58% QoQ % -0.87% -2.54% 0.00% 0.85% -17.61% 23.48% - Horiz. % 99.13% 100.00% 102.61% 102.61% 101.74% 123.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 622,156 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 2.20 2.42 2.54 4.45 1.89 0.12 0.14 526.33% QoQ % -9.09% -4.72% -42.92% 135.45% 1,475.00% -14.29% - Horiz. % 1,571.43% 1,728.57% 1,814.29% 3,178.57% 1,350.00% 85.71% 100.00%
EPS 0.31 0.36 0.34 0.29 0.09 1.06 0.05 237.12% QoQ % -13.89% 5.88% 17.24% 222.22% -91.51% 2,020.00% - Horiz. % 620.00% 720.00% 680.00% 580.00% 180.00% 2,120.00% 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 1.1400 1.1500 1.1421 1.1421 1.1324 1.0995 0.8904 17.89% QoQ % -0.87% 0.69% 0.00% 0.86% 2.99% 23.48% - Horiz. % 128.03% 129.16% 128.27% 128.27% 127.18% 123.48% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.1700 0.1700 0.1800 0.2100 0.1800 0.2000 0.2300 -
P/RPS 7.72 7.01 6.85 4.57 9.23 128.63 124.77 -84.33% QoQ % 10.13% 2.34% 49.89% -50.49% -92.82% 3.09% - Horiz. % 6.19% 5.62% 5.49% 3.66% 7.40% 103.09% 100.00%
P/EPS 54.46 46.82 51.49 70.13 203.74 14.60 378.15 -72.49% QoQ % 16.32% -9.07% -26.58% -65.58% 1,295.48% -96.14% - Horiz. % 14.40% 12.38% 13.62% 18.55% 53.88% 3.86% 100.00%
EY 1.84 2.14 1.94 1.43 0.49 6.85 0.26 268.17% QoQ % -14.02% 10.31% 35.66% 191.84% -92.85% 2,534.62% - Horiz. % 707.69% 823.08% 746.15% 550.00% 188.46% 2,634.62% 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 0.15 0.15 0.18 0.15 0.14 0.20 -17.44% QoQ % 0.00% 0.00% -16.67% 20.00% 7.14% -30.00% - Horiz. % 75.00% 75.00% 75.00% 90.00% 75.00% 70.00% 100.00%
Price Multiplier on Announcement Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 30/08/22 31/05/22 31/01/22 24/11/21 30/09/21 - -
Price 0.1700 0.1800 0.1800 0.1950 0.1900 0.1800 0.2000 -
P/RPS 7.72 7.43 6.85 4.24 9.75 115.77 108.50 -82.80% QoQ % 3.90% 8.47% 61.56% -56.51% -91.58% 6.70% - Horiz. % 7.12% 6.85% 6.31% 3.91% 8.99% 106.70% 100.00%
P/EPS 54.46 49.57 51.49 65.13 215.06 13.14 328.82 -69.81% QoQ % 9.86% -3.73% -20.94% -69.72% 1,536.68% -96.00% - Horiz. % 16.56% 15.08% 15.66% 19.81% 65.40% 4.00% 100.00%
EY 1.84 2.02 1.94 1.54 0.46 7.61 0.30 234.70% QoQ % -8.91% 4.12% 25.97% 234.78% -93.96% 2,436.67% - Horiz. % 613.33% 673.33% 646.67% 513.33% 153.33% 2,536.67% 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 0.16 0.15 0.17 0.16 0.13 0.17 -8.00% QoQ % -6.25% 6.67% -11.76% 6.25% 23.08% -23.53% - Horiz. % 88.24% 94.12% 88.24% 100.00% 94.12% 76.47% 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 Quarterly report 31.12.2021.pdf 
