[SEACERA] QoQ TTM Result on 2017-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 33,199 38,012 40,390 55,207 67,866 80,883 86,091 -47.05% QoQ % -12.66% -5.89% -26.84% -18.65% -16.09% -6.05% - Horiz. % 38.56% 44.15% 46.92% 64.13% 78.83% 93.95% 100.00%
PBT 4,328 7,429 1,036 1,221 338 438 7,258 -29.18% QoQ % -41.74% 617.08% -15.15% 261.24% -22.83% -93.97% - Horiz. % 59.63% 102.36% 14.27% 16.82% 4.66% 6.03% 100.00%
Tax 2,173 -149 3,440 3,118 3,481 3,301 271 301.12% QoQ % 1,558.39% -104.33% 10.33% -10.43% 5.45% 1,118.08% - Horiz. % 801.84% -54.98% 1,269.37% 1,150.55% 1,284.50% 1,218.08% 100.00%
NP 6,501 7,280 4,476 4,339 3,819 3,739 7,529 -9.33% QoQ % -10.70% 62.65% 3.16% 13.62% 2.14% -50.34% - Horiz. % 86.35% 96.69% 59.45% 57.63% 50.72% 49.66% 100.00%
NP to SH 6,060 8,899 6,675 4,362 5,095 5,167 19,168 -53.62% QoQ % -31.90% 33.32% 53.03% -14.39% -1.39% -73.04% - Horiz. % 31.62% 46.43% 34.82% 22.76% 26.58% 26.96% 100.00%
Tax Rate -50.21 % 2.01 % -332.05 % -255.36 % -1,029.88 % -753.65 % -3.73 % 466.77% QoQ % -2,598.01% 100.61% -30.03% 75.20% -36.65% -20,105.10% - Horiz. % 1,346.11% -53.89% 8,902.14% 6,846.11% 27,610.72% 20,205.10% 100.00%
Total Cost 26,698 30,732 35,914 50,868 64,047 77,144 78,562 -51.33% QoQ % -13.13% -14.43% -29.40% -20.58% -16.98% -1.80% - Horiz. % 33.98% 39.12% 45.71% 64.75% 81.52% 98.20% 100.00%
Net Worth 710,855 688,357 1,013,335 579,587 567,983 562,582 559,234 17.36% QoQ % 3.27% -32.07% 74.84% 2.04% 0.96% 0.60% - Horiz. % 127.11% 123.09% 181.20% 103.64% 101.56% 100.60% 100.00%
Dividend 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 0 0 0 0 0 0 5,452 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 28.44 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 710,855 688,357 1,013,335 579,587 567,983 562,582 559,234 17.36% QoQ % 3.27% -32.07% 74.84% 2.04% 0.96% 0.60% - Horiz. % 127.11% 123.09% 181.20% 103.64% 101.56% 100.60% 100.00%
NOSH 376,114 353,004 517,007 248,750 238,648 236,379 234,972 36.88% QoQ % 6.55% -31.72% 107.84% 4.23% 0.96% 0.60% - Horiz. % 160.07% 150.23% 220.03% 105.86% 101.56% 100.60% 100.00%
Ratio Analysis 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 19.58 % 19.15 % 11.08 % 7.86 % 5.63 % 4.62 % 8.75 % 71.17% QoQ % 2.25% 72.83% 40.97% 39.61% 21.86% -47.20% - Horiz. % 223.77% 218.86% 126.63% 89.83% 64.34% 52.80% 100.00%
ROE 0.85 % 1.29 % 0.66 % 0.75 % 0.90 % 0.92 % 3.43 % -60.58% QoQ % -34.11% 95.45% -12.00% -16.67% -2.17% -73.18% - Horiz. % 24.78% 37.61% 19.24% 21.87% 26.24% 26.82% 100.00%
Per Share 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 8.83 10.77 7.81 22.19 28.44 34.22 36.64 -61.31% QoQ % -18.01% 37.90% -64.80% -21.98% -16.89% -6.60% - Horiz. % 24.10% 29.39% 21.32% 60.56% 77.62% 93.40% 100.00%
EPS 1.61 2.52 1.29 1.75 2.13 2.19 8.16 -66.14% QoQ % -36.11% 95.35% -26.29% -17.84% -2.74% -73.16% - Horiz. % 19.73% 30.88% 15.81% 21.45% 26.10% 26.84% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.32 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.8900 1.9500 1.9600 2.3300 2.3800 2.3800 2.3800 -14.26% QoQ % -3.08% -0.51% -15.88% -2.10% 0.00% 0.00% - Horiz. % 79.41% 81.93% 82.35% 97.90% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 622,156 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 5.34 6.11 6.49 8.87 10.91 13.00 13.84 -47.03% QoQ % -12.60% -5.86% -26.83% -18.70% -16.08% -6.07% - Horiz. % 38.58% 44.15% 46.89% 64.09% 78.83% 93.93% 100.00%
EPS 0.97 1.43 1.07 0.70 0.82 0.83 3.08 -53.74% QoQ % -32.17% 33.64% 52.86% -14.63% -1.20% -73.05% - Horiz. % 31.49% 46.43% 34.74% 22.73% 26.62% 26.95% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.88 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.1426 1.1064 1.6287 0.9316 0.9129 0.9042 0.8989 17.36% QoQ % 3.27% -32.07% 74.83% 2.05% 0.96% 0.59% - Horiz. % 127.11% 123.08% 181.19% 103.64% 101.56% 100.59% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.6700 0.8950 0.9050 1.4700 0.9300 0.8350 0.8250 -
P/RPS 7.59 8.31 11.58 6.62 3.27 2.44 2.25 125.09% QoQ % -8.66% -28.24% 74.92% 102.45% 34.02% 8.44% - Horiz. % 337.33% 369.33% 514.67% 294.22% 145.33% 108.44% 100.00%
P/EPS 41.58 35.50 70.10 83.83 43.56 38.20 10.11 156.92% QoQ % 17.13% -49.36% -16.38% 92.45% 14.03% 277.84% - Horiz. % 411.28% 351.14% 693.37% 829.18% 430.86% 377.84% 100.00%
EY 2.40 2.82 1.43 1.19 2.30 2.62 9.89 -61.13% QoQ % -14.89% 97.20% 20.17% -48.26% -12.21% -73.51% - Horiz. % 24.27% 28.51% 14.46% 12.03% 23.26% 26.49% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.81 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.35 0.46 0.46 0.63 0.39 0.35 0.35 - QoQ % -23.91% 0.00% -26.98% 61.54% 11.43% 0.00% - Horiz. % 100.00% 131.43% 131.43% 180.00% 111.43% 100.00% 100.00%
Price Multiplier on Announcement Date 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 31/05/18 28/02/18 27/11/17 30/08/17 30/05/17 28/02/17 18/11/16 -
Price 0.5700 0.7800 0.7350 0.9600 1.2900 0.9950 0.7300 -
P/RPS 6.46 7.24 9.41 4.33 4.54 2.91 1.99 119.40% QoQ % -10.77% -23.06% 117.32% -4.63% 56.01% 46.23% - Horiz. % 324.62% 363.82% 472.86% 217.59% 228.14% 146.23% 100.00%
P/EPS 35.38 30.94 56.93 54.75 60.42 45.52 8.95 150.22% QoQ % 14.35% -45.65% 3.98% -9.38% 32.73% 408.60% - Horiz. % 395.31% 345.70% 636.09% 611.73% 675.08% 508.60% 100.00%
EY 2.83 3.23 1.76 1.83 1.65 2.20 11.17 -59.99% QoQ % -12.38% 83.52% -3.83% 10.91% -25.00% -80.30% - Horiz. % 25.34% 28.92% 15.76% 16.38% 14.77% 19.70% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.18 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.30 0.40 0.38 0.41 0.54 0.42 0.31 -2.16% QoQ % -25.00% 5.26% -7.32% -24.07% 28.57% 35.48% - Horiz. % 96.77% 129.03% 122.58% 132.26% 174.19% 135.48% 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-2QR (30062017).pdf 
