[SEACERA] QoQ TTM Result on 2019-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 2,499 2,623 2,757 9,311 12,352 15,984 23,312 -77.46% QoQ % -4.73% -4.86% -70.39% -24.62% -22.72% -31.43% - Horiz. % 10.72% 11.25% 11.83% 39.94% 52.99% 68.57% 100.00%
PBT 12,666 -42,465 -144,772 -163,725 -175,584 -143,750 -43,556 - QoQ % 129.83% 70.67% 11.58% 6.75% -22.15% -230.03% - Horiz. % -29.08% 97.50% 332.38% 375.90% 403.12% 330.03% 100.00%
Tax -56 -135 -143 -64 39 -60 2,156 - QoQ % 58.52% 5.59% -123.44% -264.10% 165.00% -102.78% - Horiz. % -2.60% -6.26% -6.63% -2.97% 1.81% -2.78% 100.00%
NP 12,610 -42,600 -144,915 -163,789 -175,545 -143,810 -41,400 - QoQ % 129.60% 70.60% 11.52% 6.70% -22.07% -247.37% - Horiz. % -30.46% 102.90% 350.04% 395.63% 424.02% 347.37% 100.00%
NP to SH 12,610 -42,600 -144,915 -163,141 -175,191 -143,750 -43,552 - QoQ % 129.60% 70.60% 11.17% 6.88% -21.87% -230.07% - Horiz. % -28.95% 97.81% 332.74% 374.59% 402.26% 330.07% 100.00%
Tax Rate 0.44 % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Total Cost -10,111 45,223 147,672 173,100 187,897 159,794 64,712 - QoQ % -122.36% -69.38% -14.69% -7.88% 17.59% 146.93% - Horiz. % -15.62% 69.88% 228.20% 267.49% 290.36% 246.93% 100.00%
Net Worth 558,799 539,530 539,530 536,324 541,071 579,041 678,937 -12.19% QoQ % 3.57% 0.00% 0.60% -0.88% -6.56% -14.71% - Horiz. % 82.31% 79.47% 79.47% 78.99% 79.69% 85.29% 100.00%
Dividend 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 0 0 0 0 0 0 0 - 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 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 558,799 539,530 539,530 536,324 541,071 579,041 678,937 -12.19% QoQ % 3.57% 0.00% 0.60% -0.88% -6.56% -14.71% - Horiz. % 82.31% 79.47% 79.47% 78.99% 79.69% 85.29% 100.00%
NOSH 481,723 481,723 481,723 474,623 474,623 474,623 385,760 15.98% QoQ % 0.00% 0.00% 1.50% 0.00% 0.00% 23.04% - Horiz. % 124.88% 124.88% 124.88% 123.04% 123.04% 123.04% 100.00%
Ratio Analysis 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 504.60 % -1,624.09 % -5,256.26 % -1,759.09 % -1,421.19 % -899.71 % -177.59 % - QoQ % 131.07% 69.10% -198.81% -23.78% -57.96% -406.62% - Horiz. % -284.14% 914.52% 2,959.77% 990.53% 800.26% 506.62% 100.00%
ROE 2.26 % -7.90 % -26.86 % -30.42 % -32.38 % -24.83 % -6.41 % - QoQ % 128.61% 70.59% 11.70% 6.05% -30.41% -287.36% - Horiz. % -35.26% 123.24% 419.03% 474.57% 505.15% 387.36% 100.00%
Per Share 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 0.52 0.54 0.57 1.96 2.60 3.37 6.04 -80.53% QoQ % -3.70% -5.26% -70.92% -24.62% -22.85% -44.21% - Horiz. % 8.61% 8.94% 9.44% 32.45% 43.05% 55.79% 100.00%
EPS 2.62 -8.84 -30.08 -34.37 -36.91 -30.29 -11.29 - QoQ % 129.64% 70.61% 12.48% 6.88% -21.86% -168.29% - Horiz. % -23.21% 78.30% 266.43% 304.43% 326.93% 268.29% 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 1.1600 1.1200 1.1200 1.1300 1.1400 1.2200 1.7600 -24.28% QoQ % 3.57% 0.00% -0.88% -0.88% -6.56% -30.68% - Horiz. % 65.91% 63.64% 63.64% 64.20% 64.77% 69.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 622,156 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 0.40 0.42 0.44 1.50 1.99 2.57 3.75 -77.54% QoQ % -4.76% -4.55% -70.67% -24.62% -22.57% -31.47% - Horiz. % 10.67% 11.20% 11.73% 40.00% 53.07% 68.53% 100.00%
EPS 2.03 -6.85 -23.29 -26.22 -28.16 -23.11 -7.00 - QoQ % 129.64% 70.59% 11.17% 6.89% -21.85% -230.14% - Horiz. % -29.00% 97.86% 332.71% 374.57% 402.29% 330.14% 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 0.8982 0.8672 0.8672 0.8620 0.8697 0.9307 1.0913 -12.19% QoQ % 3.57% 0.00% 0.60% -0.89% -6.55% -14.72% - Horiz. % 82.31% 79.46% 79.46% 78.99% 79.69% 85.28% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.2600 0.1900 0.3500 0.2450 0.1950 0.3450 0.1900 -
P/RPS 50.12 34.89 61.15 12.49 7.49 10.24 3.14 535.02% QoQ % 43.65% -42.94% 389.59% 66.76% -26.86% 226.11% - Horiz. % 1,596.18% 1,111.15% 1,947.45% 397.77% 238.54% 326.11% 100.00%
P/EPS 9.93 -2.15 -1.16 -0.71 -0.53 -1.14 -1.68 - QoQ % 561.86% -85.34% -63.38% -33.96% 53.51% 32.14% - Horiz. % -591.07% 127.98% 69.05% 42.26% 31.55% 67.86% 100.00%
EY 10.07 -46.54 -85.95 -140.30 -189.29 -87.79 -59.42 - QoQ % 121.64% 45.85% 38.74% 25.88% -115.62% -47.74% - Horiz. % -16.95% 78.32% 144.65% 236.12% 318.56% 147.74% 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 0.31 0.22 0.17 0.28 0.11 58.81% QoQ % 29.41% -45.16% 40.91% 29.41% -39.29% 154.55% - Horiz. % 200.00% 154.55% 281.82% 200.00% 154.55% 254.55% 100.00%
Price Multiplier on Announcement Date 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 29/06/20 26/02/20 29/11/19 30/08/19 11/06/19 11/03/19 -
Price 0.3000 0.2600 0.2450 0.3100 0.1900 0.2150 0.3800 -
P/RPS 57.83 47.75 42.81 15.80 7.30 6.38 6.29 339.46% QoQ % 21.11% 11.54% 170.95% 116.44% 14.42% 1.43% - Horiz. % 919.40% 759.14% 680.60% 251.19% 116.06% 101.43% 100.00%
P/EPS 11.46 -2.94 -0.81 -0.90 -0.51 -0.71 -3.37 - QoQ % 489.80% -262.96% 10.00% -76.47% 28.17% 78.93% - Horiz. % -340.06% 87.24% 24.04% 26.71% 15.13% 21.07% 100.00%
EY 8.73 -34.01 -122.79 -110.88 -194.27 -140.87 -29.71 - QoQ % 125.67% 72.30% -10.74% 42.92% -37.91% -374.15% - Horiz. % -29.38% 114.47% 413.30% 373.21% 653.89% 474.15% 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 0.26 0.23 0.22 0.27 0.17 0.18 0.22 11.79% QoQ % 13.04% 4.55% -18.52% 58.82% -5.56% -18.18% - Horiz. % 118.18% 104.55% 100.00% 122.73% 77.27% 81.82% 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- Q1 2020.pdf 
