[SEACERA] YoY Cumulative Quarter Result on 2017-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative 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 1,488 691 16,426 12,924 25,941 24,911 13,679 -28.89% YoY % 115.34% -95.79% 27.10% -50.18% 4.13% 82.11% - Horiz. % 10.88% 5.05% 120.08% 94.48% 189.64% 182.11% 100.00%
PBT 125 -5,996 -24,844 1,157 1,257 1,339 11,095 -49.81% YoY % 102.08% 75.87% -2,247.28% -7.96% -6.12% -87.93% - Horiz. % 1.13% -54.04% -223.92% 10.43% 11.33% 12.07% 100.00%
Tax -14 -24 -171 -122 -302 -168 -155 -30.89% YoY % 41.67% 85.96% -40.16% 59.60% -79.76% -8.39% - Horiz. % 9.03% 15.48% 110.32% 78.71% 194.84% 108.39% 100.00%
NP 111 -6,020 -25,015 1,035 955 1,171 10,940 -50.61% YoY % 101.84% 75.93% -2,516.91% 8.38% -18.45% -89.30% - Horiz. % 1.01% -55.03% -228.66% 9.46% 8.73% 10.70% 100.00%
NP to SH 111 -6,020 -25,326 883 955 1,023 10,940 -50.61% YoY % 101.84% 76.23% -2,968.18% -7.54% -6.65% -90.65% - Horiz. % 1.01% -55.03% -231.50% 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 1,377 6,711 41,441 11,889 24,986 23,740 2,739 -10.03% YoY % -79.48% -83.81% 248.57% -52.42% 5.25% 766.74% - Horiz. % 50.27% 245.02% 1,513.00% 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 0.02 % -1.12 % -3.68 % 0.16 % 0.18 % 0.50 % 6.57 % -58.96% YoY % 101.79% 69.57% -2,400.00% -11.11% -64.00% -92.39% - Horiz. % 0.30% -17.05% -56.01% 2.44% 2.74% 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 0.31 0.15 4.37 5.42 13.58 13.64 12.73 -43.50% YoY % 106.67% -96.57% -19.37% -60.09% -0.44% 7.15% - Horiz. % 2.44% 1.18% 34.33% 42.58% 106.68% 107.15% 100.00%
EPS 0.02 -1.27 -6.03 0.37 0.50 0.56 10.18 -61.63% YoY % 101.57% 78.94% -1,729.73% -26.00% -10.71% -94.50% - Horiz. % 0.20% -12.48% -59.23% 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 0.24 0.11 2.64 2.08 4.17 4.00 2.20 -28.86% YoY % 118.18% -95.83% 26.92% -50.12% 4.25% 81.82% - Horiz. % 10.91% 5.00% 120.00% 94.55% 189.55% 181.82% 100.00%
EPS 0.02 -0.97 -4.07 0.14 0.15 0.16 1.76 -49.75% YoY % 102.06% 76.17% -3,007.14% -6.67% -6.25% -90.91% - Horiz. % 1.14% -55.11% -231.25% 7.95% 8.52% 9.09% 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 82.55 168.28 8.36 17.17 7.07 6.42 7.62 44.22% YoY % -50.94% 1,912.92% -51.31% 142.86% 10.12% -15.75% - Horiz. % 1,083.33% 2,208.40% 109.71% 225.33% 92.78% 84.25% 100.00%
P/EPS 1,106.66 -19.32 -5.42 251.35 192.00 156.25 9.53 107.66% YoY % 5,828.05% -256.46% -102.16% 30.91% 22.88% 1,539.56% - Horiz. % 11,612.38% -202.73% -56.87% 2,637.46% 2,014.69% 1,639.56% 100.00%
EY 0.09 -5.18 -18.45 0.40 0.52 0.64 10.49 -51.87% YoY % 101.74% 71.92% -4,712.50% -23.08% -18.75% -93.90% - Horiz. % 0.86% -49.38% -175.88% 3.81% 4.96% 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 69.60 212.93 4.01 23.82 6.55 5.79 9.19 36.50% YoY % -67.31% 5,209.97% -83.17% 263.66% 13.13% -37.00% - Horiz. % 757.34% 2,316.98% 43.63% 259.19% 71.27% 63.00% 100.00%
P/EPS 933.07 -24.44 -2.60 348.65 178.00 141.07 11.49 96.55% YoY % 3,917.80% -840.00% -100.75% 95.87% 26.18% 1,127.76% - Horiz. % 8,120.71% -212.71% -22.63% 3,034.38% 1,549.17% 1,227.76% 100.00%
EY 0.11 -4.09 -38.48 0.29 0.56 0.71 8.70 -48.92% YoY % 102.69% 89.37% -13,368.97% -48.21% -21.13% -91.84% - Horiz. % 1.26% -47.01% -442.30% 3.33% 6.44% 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 
