[SEACERA] YoY Annualized Quarter Result on 2017-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/09/20 30/09/19 30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 5,952 2,764 21,901 51,696 103,764 99,644 54,716 -28.89% YoY % 115.34% -87.38% -57.63% -50.18% 4.13% 82.11% - Horiz. % 10.88% 5.05% 40.03% 94.48% 189.64% 182.11% 100.00%
PBT 500 -23,984 -33,125 4,628 5,028 5,356 44,380 -49.81% YoY % 102.08% 27.60% -815.76% -7.96% -6.12% -87.93% - Horiz. % 1.13% -54.04% -74.64% 10.43% 11.33% 12.07% 100.00%
Tax -56 -96 -228 -488 -1,208 -672 -620 -30.89% YoY % 41.67% 57.89% 53.28% 59.60% -79.76% -8.39% - Horiz. % 9.03% 15.48% 36.77% 78.71% 194.84% 108.39% 100.00%
NP 444 -24,080 -33,353 4,140 3,820 4,684 43,760 -50.61% YoY % 101.84% 27.80% -905.64% 8.38% -18.45% -89.30% - Horiz. % 1.01% -55.03% -76.22% 9.46% 8.73% 10.70% 100.00%
NP to SH 444 -24,080 -33,768 3,532 3,820 4,092 43,760 -50.61% YoY % 101.84% 28.69% -1,056.06% -7.54% -6.65% -90.65% - Horiz. % 1.01% -55.03% -77.17% 8.07% 8.73% 9.35% 100.00%
Tax Rate 11.20 % - % - % 10.54 % 24.03 % 12.55 % 1.40 % 37.65% YoY % 0.00% 0.00% 0.00% -56.14% 91.47% 796.43% - Horiz. % 800.00% 0.00% 0.00% 752.86% 1,716.43% 896.43% 100.00%
Total Cost 5,508 26,844 55,254 47,556 99,944 94,960 10,956 -10.03% YoY % -79.48% -51.42% 16.19% -52.42% 5.25% 766.74% - Horiz. % 50.27% 245.02% 504.33% 434.06% 912.23% 866.74% 100.00%
Net Worth 553,982 536,324 688,288 567,983 519,520 204,599 166,571 20.28% YoY % 3.29% -22.08% 21.18% 9.33% 153.92% 22.83% - Horiz. % 332.58% 321.98% 413.21% 340.98% 311.89% 122.83% 100.00%
Dividend 30/09/20 30/09/19 30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/09/20 30/09/19 30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 553,982 536,324 688,288 567,983 519,520 204,599 166,571 20.28% YoY % 3.29% -22.08% 21.18% 9.33% 153.92% 22.83% - Horiz. % 332.58% 321.98% 413.21% 340.98% 311.89% 122.83% 100.00%
NOSH 481,723 474,623 376,114 238,648 191,000 182,678 107,465 25.93% YoY % 1.50% 26.19% 57.60% 24.95% 4.56% 69.99% - Horiz. % 448.26% 441.65% 349.99% 222.07% 177.73% 169.99% 100.00%
Ratio Analysis 30/09/20 30/09/19 30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 7.46 % -871.20 % -152.29 % 8.01 % 3.68 % 4.70 % 79.98 % -30.55% YoY % 100.86% -472.07% -2,001.25% 117.66% -21.70% -94.12% - Horiz. % 9.33% -1,089.27% -190.41% 10.02% 4.60% 5.88% 100.00%
ROE 0.08 % -4.49 % -4.91 % 0.62 % 0.74 % 2.00 % 26.27 % -58.95% YoY % 101.78% 8.55% -891.94% -16.22% -63.00% -92.39% - Horiz. % 0.30% -17.09% -18.69% 2.36% 2.82% 7.61% 100.00%
Per Share 30/09/20 30/09/19 30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 1.24 0.58 5.82 21.66 54.33 54.55 50.91 -43.50% YoY % 113.79% -90.03% -73.13% -60.13% -0.40% 7.15% - Horiz. % 2.44% 1.14% 11.43% 42.55% 106.72% 107.15% 100.00%
EPS 0.08 -5.08 -8.04 1.48 2.00 2.24 40.72 -61.63% YoY % 101.57% 36.82% -643.24% -26.00% -10.71% -94.50% - Horiz. % 0.20% -12.48% -19.74% 3.63% 4.91% 5.50% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.1500 1.1300 1.8300 2.3800 2.7200 1.1200 1.5500 -4.48% YoY % 1.77% -38.25% -23.11% -12.50% 142.86% -27.74% - Horiz. % 74.19% 72.90% 118.06% 153.55% 175.48% 72.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 622,156 30/09/20 30/09/19 30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 0.96 0.44 3.52 8.31 16.68 16.02 8.79 -28.85% YoY % 118.18% -87.50% -57.64% -50.18% 4.12% 82.25% - Horiz. % 10.92% 5.01% 40.05% 94.54% 189.76% 182.25% 100.00%
EPS 0.07 -3.87 -5.43 0.57 0.61 0.66 7.03 -50.76% YoY % 101.81% 28.73% -1,052.63% -6.56% -7.58% -90.61% - Horiz. % 1.00% -55.05% -77.24% 8.11% 8.68% 9.39% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.8904 0.8620 1.1063 0.9129 0.8350 0.3289 0.2677 20.29% YoY % 3.29% -22.08% 21.19% 9.33% 153.88% 22.86% - Horiz. % 332.61% 322.00% 413.26% 341.02% 311.92% 122.86% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/20 30/09/19 30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 30/09/20 30/09/19 28/09/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.2550 0.2450 0.3650 0.9300 0.9600 0.8750 0.9700 -
P/RPS 20.64 42.07 6.27 4.29 1.77 1.60 1.91 44.16% YoY % -50.94% 570.97% 46.15% 142.37% 10.62% -16.23% - Horiz. % 1,080.63% 2,202.62% 328.27% 224.61% 92.67% 83.77% 100.00%
P/EPS 276.67 -4.83 -4.07 62.84 48.00 39.06 2.38 107.69% YoY % 5,828.16% -18.67% -106.48% 30.92% 22.89% 1,541.18% - Horiz. % 11,624.79% -202.94% -171.01% 2,640.34% 2,016.81% 1,641.18% 100.00%
EY 0.36 -20.71 -24.60 1.59 2.08 2.56 41.98 -51.87% YoY % 101.74% 15.81% -1,647.17% -23.56% -18.75% -93.90% - Horiz. % 0.86% -49.33% -58.60% 3.79% 4.95% 6.10% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.22 0.22 0.20 0.39 0.35 0.78 0.63 -14.93% YoY % 0.00% 10.00% -48.72% 11.43% -55.13% 23.81% - Horiz. % 34.92% 34.92% 31.75% 61.90% 55.56% 123.81% 100.00%
Price Multiplier on Announcement Date 30/09/20 30/09/19 30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 26/11/20 29/11/19 10/12/18 30/05/17 31/05/16 28/05/15 20/05/14 -
Price 0.2150 0.3100 0.1750 1.2900 0.8900 0.7900 1.1700 -
P/RPS 17.40 53.23 3.01 5.96 1.64 1.45 2.30 36.48% YoY % -67.31% 1,668.44% -49.50% 263.41% 13.10% -36.96% - Horiz. % 756.52% 2,314.35% 130.87% 259.13% 71.30% 63.04% 100.00%
P/EPS 233.27 -6.11 -1.95 87.16 44.50 35.27 2.87 96.58% YoY % 3,917.84% -213.33% -102.24% 95.87% 26.17% 1,128.92% - Horiz. % 8,127.88% -212.89% -67.94% 3,036.93% 1,550.52% 1,228.92% 100.00%
EY 0.43 -16.37 -51.30 1.15 2.25 2.84 34.80 -49.10% YoY % 102.63% 68.09% -4,560.87% -48.89% -20.77% -91.84% - Horiz. % 1.24% -47.04% -147.41% 3.30% 6.47% 8.16% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.19 0.27 0.10 0.54 0.33 0.71 0.75 -19.02% YoY % -29.63% 170.00% -81.48% 63.64% -53.52% -5.33% - Horiz. % 25.33% 36.00% 13.33% 72.00% 44.00% 94.67% 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
SGB-1QR (31032017).pdf 
