[SEACERA] YoY Quarter Result on 2019-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/23 30/06/22 30/06/21 30/06/19 31/12/17 31/12/16 31/12/15 CAGR
Revenue 16,385 15,081 749 952 2,672 4,340 9,548 7.46% YoY % 8.65% 1,913.48% -21.32% -64.37% -38.43% -54.55% - Horiz. % 171.61% 157.95% 7.84% 9.97% 27.98% 45.45% 100.00%
PBT 2,113 2,219 6,604 -36,878 1,143 -5,960 860 12.73% YoY % -4.78% -66.40% 117.91% -3,326.42% 119.18% -793.02% - Horiz. % 245.70% 258.02% 767.91% -4,288.14% 132.91% -693.02% 100.00%
Tax 162 40 -6 -24 290 3,834 804 -19.23% YoY % 305.00% 766.67% 75.00% -108.28% -92.44% 376.87% - Horiz. % 20.15% 4.98% -0.75% -2.99% 36.07% 476.87% 100.00%
NP 2,275 2,259 6,598 -36,902 1,433 -2,126 1,664 4.26% YoY % 0.71% -65.76% 117.88% -2,675.16% 167.40% -227.76% - Horiz. % 136.72% 135.76% 396.51% -2,217.67% 86.12% -127.76% 100.00%
NP to SH 2,275 2,259 6,598 -36,902 853 -698 13,303 -20.98% YoY % 0.71% -65.76% 117.88% -4,426.14% 222.21% -105.25% - Horiz. % 17.10% 16.98% 49.60% -277.40% 6.41% -5.25% 100.00%
Tax Rate -7.67 % -1.80 % 0.09 % - % -25.37 % - % -93.49 % -28.35% YoY % -326.11% -2,100.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 8.20% 1.93% -0.10% 0.00% 27.14% 0.00% 100.00%
Total Cost 14,110 12,822 -5,849 37,854 1,239 6,466 7,884 8.07% YoY % 10.05% 319.22% -115.45% 2,955.21% -80.84% -17.99% - Horiz. % 178.97% 162.63% -74.19% 480.14% 15.72% 82.01% 100.00%
Net Worth 715,479 715,479 684,049 541,071 688,357 562,582 494,319 5.05% YoY % 0.00% 4.59% 26.43% -21.40% 22.36% 13.81% - Horiz. % 144.74% 144.74% 138.38% 109.46% 139.25% 113.81% 100.00%
Dividend 30/06/23 30/06/22 30/06/21 30/06/19 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - 5,452 - YoY % 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 % - % - % - % - % - % - % 40.98 % - YoY % 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 30/06/23 30/06/22 30/06/21 30/06/19 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 715,479 715,479 684,049 541,071 688,357 562,582 494,319 5.05% YoY % 0.00% 4.59% 26.43% -21.40% 22.36% 13.81% - Horiz. % 144.74% 144.74% 138.38% 109.46% 139.25% 113.81% 100.00%
NOSH 622,156 622,156 481,725 474,623 353,004 236,379 181,734 17.83% YoY % 0.00% 29.15% 1.50% 34.45% 49.34% 30.07% - Horiz. % 342.34% 342.34% 265.07% 261.16% 194.24% 130.07% 100.00%
Ratio Analysis 30/06/23 30/06/22 30/06/21 30/06/19 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 13.88 % 14.98 % 880.91 % -3,876.26 % 53.63 % -48.99 % 17.43 % -2.99% YoY % -7.34% -98.30% 122.73% -7,327.78% 209.47% -381.07% - Horiz. % 79.63% 85.94% 5,053.99% -22,239.01% 307.69% -281.07% 100.00%
ROE 0.32 % 0.32 % 0.96 % -6.82 % 0.12 % -0.12 % 2.69 % -24.71% YoY % 0.00% -66.67% 114.08% -5,783.33% 200.00% -104.46% - Horiz. % 11.90% 11.90% 35.69% -253.53% 4.46% -4.46% 100.00%
Per Share 30/06/23 30/06/22 30/06/21 30/06/19 31/12/17 31/12/16 31/12/15 CAGR
RPS 2.63 2.42 0.16 0.20 0.76 1.84 5.25 -8.80% YoY % 8.68% 1,412.50% -20.00% -73.68% -58.70% -64.95% - Horiz. % 50.10% 46.10% 3.05% 3.81% 14.48% 35.05% 100.00%
EPS 0.37 0.36 1.37 -7.78 0.24 -0.30 7.32 -32.83% YoY % 2.78% -73.72% 117.61% -3,341.67% 180.00% -104.10% - Horiz. % 5.05% 4.92% 18.72% -106.28% 3.28% -4.10% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 - YoY % 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 1.1500 1.1500 1.4200 1.1400 1.9500 2.3800 2.7200 -10.84% YoY % 0.00% -19.01% 24.56% -41.54% -18.07% -12.50% - Horiz. % 42.28% 42.28% 52.21% 41.91% 71.69% 87.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 622,156 30/06/23 30/06/22 30/06/21 30/06/19 31/12/17 31/12/16 31/12/15 CAGR
RPS 2.63 2.42 0.12 0.15 0.43 0.70 1.53 7.49% YoY % 8.68% 1,916.67% -20.00% -65.12% -38.57% -54.25% - Horiz. % 171.90% 158.17% 7.84% 9.80% 28.10% 45.75% 100.00%
EPS 0.37 0.36 1.06 -5.93 0.14 -0.11 2.14 -20.86% YoY % 2.78% -66.04% 117.88% -4,335.71% 227.27% -105.14% - Horiz. % 17.29% 16.82% 49.53% -277.10% 6.54% -5.14% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.88 - YoY % 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 1.1500 1.1500 1.0995 0.8697 1.1064 0.9042 0.7945 5.05% YoY % 0.00% 4.59% 26.42% -21.39% 22.36% 13.81% - Horiz. % 144.75% 144.75% 138.39% 109.47% 139.26% 113.81% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/23 30/06/22 30/06/21 30/06/19 31/12/17 31/12/16 31/12/15 CAGR
Date 30/06/23 30/06/22 30/06/21 28/06/19 29/12/17 30/12/16 31/12/15 -
Price 0.1800 0.1700 0.2000 0.1950 0.8950 0.8350 1.0600 -
P/RPS 6.83 7.01 128.63 97.22 118.24 45.48 20.18 -13.45% YoY % -2.57% -94.55% 32.31% -17.78% 159.98% 125.37% - Horiz. % 33.85% 34.74% 637.41% 481.76% 585.93% 225.37% 100.00%
P/EPS 49.23 46.82 14.60 -2.51 370.39 -282.77 14.48 17.72% YoY % 5.15% 220.68% 681.67% -100.68% 230.99% -2,052.83% - Horiz. % 339.99% 323.34% 100.83% -17.33% 2,557.94% -1,952.83% 100.00%
EY 2.03 2.14 6.85 -39.87 0.27 -0.35 6.91 -15.07% YoY % -5.14% -68.76% 117.18% -14,866.67% 177.14% -105.07% - Horiz. % 29.38% 30.97% 99.13% -576.99% 3.91% -5.07% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.83 - YoY % 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 0.16 0.15 0.14 0.17 0.46 0.35 0.39 -11.20% YoY % 6.67% 7.14% -17.65% -63.04% 31.43% -10.26% - Horiz. % 41.03% 38.46% 35.90% 43.59% 117.95% 89.74% 100.00%
Price Multiplier on Announcement Date 30/06/23 30/06/22 30/06/21 30/06/19 31/12/17 31/12/16 31/12/15 CAGR
Date 29/08/23 30/08/22 30/09/21 30/08/19 28/02/18 28/02/17 29/02/16 -
Price 0.2600 0.1800 0.1800 0.1900 0.7800 0.9950 0.9700 -
P/RPS 9.87 7.43 115.77 94.73 103.05 54.19 18.46 -8.01% YoY % 32.84% -93.58% 22.21% -8.07% 90.16% 193.55% - Horiz. % 53.47% 40.25% 627.14% 513.16% 558.23% 293.55% 100.00%
P/EPS 71.10 49.57 13.14 -2.44 322.79 -336.96 13.25 25.10% YoY % 43.43% 277.25% 638.52% -100.76% 195.79% -2,643.09% - Horiz. % 536.60% 374.11% 99.17% -18.42% 2,436.15% -2,543.09% 100.00%
EY 1.41 2.02 7.61 -40.92 0.31 -0.30 7.55 -20.04% YoY % -30.20% -73.46% 118.60% -13,300.00% 203.33% -103.97% - Horiz. % 18.68% 26.75% 100.79% -541.99% 4.11% -3.97% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.09 - YoY % 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 0.23 0.16 0.13 0.17 0.40 0.42 0.36 -5.80% YoY % 43.75% 23.08% -23.53% -57.50% -4.76% 16.67% - Horiz. % 63.89% 44.44% 36.11% 47.22% 111.11% 116.67% 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- Q6 2019.pdf 
