[SEACERA] QoQ Quarter Result on 2022-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 17,108 16,385 12,739 13,417 13,706 15,081 15,820 5.35% QoQ % 4.41% 28.62% -5.05% -2.11% -9.12% -4.67% - Horiz. % 108.14% 103.57% 80.52% 84.81% 86.64% 95.33% 100.00%
PBT 1,503 2,113 1,739 1,908 1,797 2,219 2,268 -23.97% QoQ % -28.87% 21.51% -8.86% 6.18% -19.02% -2.16% - Horiz. % 66.27% 93.17% 76.68% 84.13% 79.23% 97.84% 100.00%
Tax 0 162 -280 0 145 40 -163 - QoQ % 0.00% 157.86% 0.00% 0.00% 262.50% 124.54% - Horiz. % -0.00% -99.39% 171.78% -0.00% -88.96% -24.54% 100.00%
NP 1,503 2,275 1,459 1,908 1,942 2,259 2,105 -20.10% QoQ % -33.93% 55.93% -23.53% -1.75% -14.03% 7.32% - Horiz. % 71.40% 108.08% 69.31% 90.64% 92.26% 107.32% 100.00%
NP to SH 1,503 2,275 1,459 1,908 1,942 2,259 2,105 -20.10% QoQ % -33.93% 55.93% -23.53% -1.75% -14.03% 7.32% - Horiz. % 71.40% 108.08% 69.31% 90.64% 92.26% 107.32% 100.00%
Tax Rate - % -7.67 % 16.10 % - % -8.07 % -1.80 % 7.19 % - QoQ % 0.00% -147.64% 0.00% 0.00% -348.33% -125.03% - Horiz. % 0.00% -106.68% 223.92% 0.00% -112.24% -25.03% 100.00%
Total Cost 15,605 14,110 11,280 11,509 11,764 12,822 13,715 8.98% QoQ % 10.60% 25.09% -1.99% -2.17% -8.25% -6.51% - Horiz. % 113.78% 102.88% 82.25% 83.92% 85.77% 93.49% 100.00%
Net Worth 715,479 715,479 715,479 709,258 709,258 715,479 710,544 0.46% QoQ % 0.00% 0.00% 0.88% 0.00% -0.87% 0.69% - Horiz. % 100.69% 100.69% 100.69% 99.82% 99.82% 100.69% 100.00%
Dividend 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 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 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 715,479 715,479 715,479 709,258 709,258 715,479 710,544 0.46% QoQ % 0.00% 0.00% 0.88% 0.00% -0.87% 0.69% - Horiz. % 100.69% 100.69% 100.69% 99.82% 99.82% 100.69% 100.00%
NOSH 622,156 622,156 622,156 622,156 622,156 622,156 602,156 2.20% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 3.32% - Horiz. % 103.32% 103.32% 103.32% 103.32% 103.32% 103.32% 100.00%
Ratio Analysis 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 8.79 % 13.88 % 11.45 % 14.22 % 14.17 % 14.98 % 13.31 % -24.15% QoQ % -36.67% 21.22% -19.48% 0.35% -5.41% 12.55% - Horiz. % 66.04% 104.28% 86.03% 106.84% 106.46% 112.55% 100.00%
ROE 0.21 % 0.32 % 0.20 % 0.27 % 0.27 % 0.32 % 0.30 % -21.15% QoQ % -34.38% 60.00% -25.93% 0.00% -15.62% 6.67% - Horiz. % 70.00% 106.67% 66.67% 90.00% 90.00% 106.67% 100.00%
Per Share 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 2.75 2.63 2.05 2.16 2.20 2.42 2.63 3.02% QoQ % 4.56% 28.29% -5.09% -1.82% -9.09% -7.98% - Horiz. % 104.56% 100.00% 77.95% 82.13% 83.65% 92.02% 100.00%
EPS 0.24 0.37 0.23 0.31 0.31 0.36 0.35 -22.22% QoQ % -35.14% 60.87% -25.81% 0.00% -13.89% 2.86% - Horiz. % 68.57% 105.71% 65.71% 88.57% 88.57% 102.86% 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 1.1400 1.1400 1.1500 1.1800 -1.70% QoQ % 0.00% 0.00% 0.88% 0.00% -0.87% -2.54% - Horiz. % 97.46% 97.46% 97.46% 96.61% 96.61% 97.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 622,156 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 2.75 2.63 2.05 2.16 2.20 2.42 2.54 5.43% QoQ % 4.56% 28.29% -5.09% -1.82% -9.09% -4.72% - Horiz. % 108.27% 103.54% 80.71% 85.04% 86.61% 95.28% 100.00%
EPS 0.24 0.37 0.23 0.31 0.31 0.36 0.34 -20.70% QoQ % -35.14% 60.87% -25.81% 0.00% -13.89% 5.88% - Horiz. % 70.59% 108.82% 67.65% 91.18% 91.18% 105.88% 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 1.1400 1.1400 1.1500 1.1421 0.46% QoQ % 0.00% 0.00% 0.88% 0.00% -0.87% 0.69% - Horiz. % 100.69% 100.69% 100.69% 99.82% 99.82% 100.69% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.2450 0.1800 0.1900 0.1600 0.1700 0.1700 0.1800 -
P/RPS 8.91 6.83 9.28 7.42 7.72 7.01 6.85 19.14% QoQ % 30.45% -26.40% 25.07% -3.89% 10.13% 2.34% - Horiz. % 130.07% 99.71% 135.47% 108.32% 112.70% 102.34% 100.00%
P/EPS 101.42 49.23 81.02 52.17 54.46 46.82 51.49 57.07% QoQ % 106.01% -39.24% 55.30% -4.20% 16.32% -9.07% - Horiz. % 196.97% 95.61% 157.35% 101.32% 105.77% 90.93% 100.00%
EY 0.99 2.03 1.23 1.92 1.84 2.14 1.94 -36.11% QoQ % -51.23% 65.04% -35.94% 4.35% -14.02% 10.31% - Horiz. % 51.03% 104.64% 63.40% 98.97% 94.85% 110.31% 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 0.21 0.16 0.17 0.14 0.15 0.15 0.15 25.12% QoQ % 31.25% -5.88% 21.43% -6.67% 0.00% 0.00% - Horiz. % 140.00% 106.67% 113.33% 93.33% 100.00% 100.00% 100.00%
Price Multiplier on Announcement Date 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date - 29/08/23 - 20/02/23 24/11/22 30/08/22 31/05/22 -
Price 0.2550 0.2600 0.1650 0.1650 0.1700 0.1800 0.1800 -
P/RPS 9.27 9.87 8.06 7.65 7.72 7.43 6.85 22.32% QoQ % -6.08% 22.46% 5.36% -0.91% 3.90% 8.47% - Horiz. % 135.33% 144.09% 117.66% 111.68% 112.70% 108.47% 100.00%
P/EPS 105.56 71.10 70.36 53.80 54.46 49.57 51.49 61.31% QoQ % 48.47% 1.05% 30.78% -1.21% 9.86% -3.73% - Horiz. % 205.01% 138.09% 136.65% 104.49% 105.77% 96.27% 100.00%
EY 0.95 1.41 1.42 1.86 1.84 2.02 1.94 -37.85% QoQ % -32.62% -0.70% -23.66% 1.09% -8.91% 4.12% - Horiz. % 48.97% 72.68% 73.20% 95.88% 94.85% 104.12% 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 0.23 0.14 0.14 0.15 0.16 0.15 29.06% QoQ % -4.35% 64.29% 0.00% -6.67% -6.25% 6.67% - Horiz. % 146.67% 153.33% 93.33% 93.33% 100.00% 106.67% 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
Accounts 2nd Qtr 2023-31.12.2022-1 (1).pdf 
