[SEACERA] YoY Quarter Result on 2019-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/03/17 31/03/16 CAGR
Revenue 13,706 11,737 1,488 691 3,732 12,924 25,941 -9.34% YoY % 16.78% 688.78% 115.34% -81.48% -71.12% -50.18% - Horiz. % 52.84% 45.24% 5.74% 2.66% 14.39% 49.82% 100.00%
PBT 1,797 536 125 -5,996 -17,855 1,157 1,257 5.65% YoY % 235.26% 328.80% 102.08% 66.42% -1,643.22% -7.96% - Horiz. % 142.96% 42.64% 9.94% -477.01% -1,420.45% 92.04% 100.00%
Tax 145 -4 -14 -24 79 -122 -302 - YoY % 3,725.00% 71.43% 41.67% -130.38% 164.75% 59.60% - Horiz. % -48.01% 1.32% 4.64% 7.95% -26.16% 40.40% 100.00%
NP 1,942 532 111 -6,020 -17,776 1,035 955 11.53% YoY % 265.04% 379.28% 101.84% 66.13% -1,817.49% 8.38% - Horiz. % 203.35% 55.71% 11.62% -630.37% -1,861.36% 108.38% 100.00%
NP to SH 1,942 532 111 -6,020 -18,070 883 955 11.53% YoY % 265.04% 379.28% 101.84% 66.69% -2,146.43% -7.54% - Horiz. % 203.35% 55.71% 11.62% -630.37% -1,892.15% 92.46% 100.00%
Tax Rate -8.07 % 0.75 % 11.20 % - % - % 10.54 % 24.03 % - YoY % -1,176.00% -93.30% 0.00% 0.00% 0.00% -56.14% - Horiz. % -33.58% 3.12% 46.61% 0.00% 0.00% 43.86% 100.00%
Total Cost 11,764 11,205 1,377 6,711 21,508 11,889 24,986 -10.94% YoY % 4.99% 713.73% -79.48% -68.80% 80.91% -52.42% - Horiz. % 47.08% 44.85% 5.51% 26.86% 86.08% 47.58% 100.00%
Net Worth 709,258 704,522 553,982 536,324 688,288 567,983 519,520 4.90% YoY % 0.67% 27.17% 3.29% -22.08% 21.18% 9.33% - Horiz. % 136.52% 135.61% 106.63% 103.23% 132.49% 109.33% 100.00%
Dividend 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/03/17 31/03/16 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 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/03/17 31/03/16 CAGR
Net Worth 709,258 704,522 553,982 536,324 688,288 567,983 519,520 4.90% YoY % 0.67% 27.17% 3.29% -22.08% 21.18% 9.33% - Horiz. % 136.52% 135.61% 106.63% 103.23% 132.49% 109.33% 100.00%
NOSH 622,156 602,156 481,723 474,623 376,114 238,648 191,000 19.91% YoY % 3.32% 25.00% 1.50% 26.19% 57.60% 24.95% - Horiz. % 325.74% 315.27% 252.21% 248.49% 196.92% 124.95% 100.00%
Ratio Analysis 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/03/17 31/03/16 CAGR
NP Margin 14.17 % 4.53 % 7.46 % -871.20 % -476.31 % 8.01 % 3.68 % 23.03% YoY % 212.80% -39.28% 100.86% -82.91% -6,046.44% 117.66% - Horiz. % 385.05% 123.10% 202.72% -23,673.91% -12,943.21% 217.66% 100.00%
ROE 0.27 % 0.08 % 0.02 % -1.12 % -2.63 % 0.16 % 0.18 % 6.43% YoY % 237.50% 300.00% 101.79% 57.41% -1,743.75% -11.11% - Horiz. % 150.00% 44.44% 11.11% -622.22% -1,461.11% 88.89% 100.00%
Per Share 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/03/17 31/03/16 CAGR
RPS 2.20 1.95 0.31 0.15 0.99 5.42 13.58 -24.41% YoY % 12.82% 529.03% 106.67% -84.85% -81.73% -60.09% - Horiz. % 16.20% 14.36% 2.28% 1.10% 7.29% 39.91% 100.00%
EPS 0.31 0.09 0.02 -1.27 -4.73 0.37 0.50 -7.09% YoY % 244.44% 350.00% 101.57% 73.15% -1,378.38% -26.00% - Horiz. % 62.00% 18.00% 4.00% -254.00% -946.00% 74.00% 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 1.1400 1.1700 1.1500 1.1300 1.8300 2.3800 2.7200 -12.51% YoY % -2.56% 1.74% 1.77% -38.25% -23.11% -12.50% - Horiz. % 41.91% 43.01% 42.28% 41.54% 67.28% 87.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 622,156 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/03/17 31/03/16 CAGR
RPS 2.20 1.89 0.24 0.11 0.60 2.08 4.17 -9.36% YoY % 16.40% 687.50% 118.18% -81.67% -71.15% -50.12% - Horiz. % 52.76% 45.32% 5.76% 2.64% 14.39% 49.88% 100.00%
EPS 0.31 0.09 0.02 -0.97 -2.90 0.14 0.15 11.81% YoY % 244.44% 350.00% 102.06% 66.55% -2,171.43% -6.67% - Horiz. % 206.67% 60.00% 13.33% -646.67% -1,933.33% 93.33% 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 1.1400 1.1324 0.8904 0.8620 1.1063 0.9129 0.8350 4.90% YoY % 0.67% 27.18% 3.29% -22.08% 21.19% 9.33% - Horiz. % 136.53% 135.62% 106.63% 103.23% 132.49% 109.33% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/03/17 31/03/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 31/03/17 31/03/16 -
Price 0.1700 0.1800 0.2550 0.2450 0.3650 0.9300 0.9600 -
P/RPS 7.72 9.23 82.55 168.28 36.78 17.17 7.07 1.36% YoY % -16.36% -88.82% -50.94% 357.53% 114.21% 142.86% - Horiz. % 109.19% 130.55% 1,167.61% 2,380.20% 520.23% 242.86% 100.00%
P/EPS 54.46 203.74 1,106.66 -19.32 -7.60 251.35 192.00 -17.61% YoY % -73.27% -81.59% 5,828.05% -154.21% -103.02% 30.91% - Horiz. % 28.36% 106.11% 576.39% -10.06% -3.96% 130.91% 100.00%
EY 1.84 0.49 0.09 -5.18 -13.16 0.40 0.52 21.45% YoY % 275.51% 444.44% 101.74% 60.64% -3,390.00% -23.08% - Horiz. % 353.85% 94.23% 17.31% -996.15% -2,530.77% 76.92% 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 0.15 0.15 0.22 0.22 0.20 0.39 0.35 -12.21% YoY % 0.00% -31.82% 0.00% 10.00% -48.72% 11.43% - Horiz. % 42.86% 42.86% 62.86% 62.86% 57.14% 111.43% 100.00%
Price Multiplier on Announcement Date 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/03/17 31/03/16 CAGR
Date 24/11/22 24/11/21 26/11/20 29/11/19 10/12/18 30/05/17 31/05/16 -
Price 0.1700 0.1900 0.2150 0.3100 0.1750 1.2900 0.8900 -
P/RPS 7.72 9.75 69.60 212.93 17.64 23.82 6.55 2.56% YoY % -20.82% -85.99% -67.31% 1,107.09% -25.94% 263.66% - Horiz. % 117.86% 148.85% 1,062.60% 3,250.84% 269.31% 363.66% 100.00%
P/EPS 54.46 215.06 933.07 -24.44 -3.64 348.65 178.00 -16.65% YoY % -74.68% -76.95% 3,917.80% -571.43% -101.04% 95.87% - Horiz. % 30.60% 120.82% 524.20% -13.73% -2.04% 195.87% 100.00%
EY 1.84 0.46 0.11 -4.09 -27.45 0.29 0.56 20.07% YoY % 300.00% 318.18% 102.69% 85.10% -9,565.52% -48.21% - Horiz. % 328.57% 82.14% 19.64% -730.36% -4,901.79% 51.79% 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 0.15 0.16 0.19 0.27 0.10 0.54 0.33 -11.42% YoY % -6.25% -15.79% -29.63% 170.00% -81.48% 63.64% - Horiz. % 45.45% 48.48% 57.58% 81.82% 30.30% 163.64% 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 
