[SEACERA] YoY TTM Result on 2019-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/03/17 31/03/16 CAGR
Revenue 72,271 14,696 3,296 9,311 19,099 67,866 64,638 1.73% YoY % 391.77% 345.87% -64.60% -51.25% -71.86% 4.99% - Horiz. % 111.81% 22.74% 5.10% 14.40% 29.55% 104.99% 100.00%
PBT 8,142 7,597 18,787 -163,725 -23,700 338 4,107 11.10% YoY % 7.17% -59.56% 111.47% -590.82% -7,111.83% -91.77% - Horiz. % 198.25% 184.98% 457.44% -3,986.49% -577.06% 8.23% 100.00%
Tax -33 -12 -46 -64 2,446 3,481 74 - YoY % -175.00% 73.91% 28.12% -102.62% -29.73% 4,604.05% - Horiz. % -44.59% -16.22% -62.16% -86.49% 3,305.41% 4,704.05% 100.00%
NP 8,109 7,585 18,741 -163,789 -21,254 3,819 4,181 10.72% YoY % 6.91% -59.53% 111.44% -670.63% -656.53% -8.66% - Horiz. % 193.95% 181.42% 448.24% -3,917.46% -508.35% 91.34% 100.00%
NP to SH 8,109 7,585 18,741 -163,141 -24,634 5,095 309,147 -42.87% YoY % 6.91% -59.53% 111.49% -562.26% -583.49% -98.35% - Horiz. % 2.62% 2.45% 6.06% -52.77% -7.97% 1.65% 100.00%
Tax Rate 0.41 % 0.16 % 0.24 % - % - % -1,029.88 % -1.80 % - YoY % 156.25% -33.33% 0.00% 0.00% 0.00% -57,115.55% - Horiz. % -22.78% -8.89% -13.33% 0.00% 0.00% 57,215.56% 100.00%
Total Cost 64,162 7,111 -15,445 173,100 40,353 64,047 60,457 0.92% YoY % 802.29% 146.04% -108.92% 328.96% -36.99% 5.94% - Horiz. % 106.13% 11.76% -25.55% 286.32% 66.75% 105.94% 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 0 0 0 0 0 0 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 % - % - % - % - % - % - % 1.76 % - 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 30/09/22 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 11.22 % 51.61 % 568.60 % -1,759.09 % -111.28 % 5.63 % 6.47 % 8.83% YoY % -78.26% -90.92% 132.32% -1,480.78% -2,076.55% -12.98% - Horiz. % 173.42% 797.68% 8,788.25% -27,188.41% -1,719.94% 87.02% 100.00%
ROE 1.14 % 1.08 % 3.38 % -30.42 % -3.58 % 0.90 % 59.51 % -45.56% YoY % 5.56% -68.05% 111.11% -749.72% -497.78% -98.49% - Horiz. % 1.92% 1.81% 5.68% -51.12% -6.02% 1.51% 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 11.62 2.44 0.68 1.96 5.08 28.44 33.84 -15.16% YoY % 376.23% 258.82% -65.31% -61.42% -82.14% -15.96% - Horiz. % 34.34% 7.21% 2.01% 5.79% 15.01% 84.04% 100.00%
EPS 1.30 1.26 3.89 -34.37 -6.55 2.13 161.86 -52.37% YoY % 3.17% -67.61% 111.32% -424.73% -407.51% -98.68% - Horiz. % 0.80% 0.78% 2.40% -21.23% -4.05% 1.32% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.85 - 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 1.1400 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 11.62 2.36 0.53 1.50 3.07 10.91 10.39 1.74% YoY % 392.37% 345.28% -64.67% -51.14% -71.86% 5.00% - Horiz. % 111.84% 22.71% 5.10% 14.44% 29.55% 105.00% 100.00%
EPS 1.30 1.22 3.01 -26.22 -3.96 0.82 49.69 -42.89% YoY % 6.56% -59.47% 111.48% -562.12% -582.93% -98.35% - Horiz. % 2.62% 2.46% 6.06% -52.77% -7.97% 1.65% 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 1.1400 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 1.46 7.38 37.27 12.49 7.19 3.27 2.84 -9.72% YoY % -80.22% -80.20% 198.40% 73.71% 119.88% 15.14% - Horiz. % 51.41% 259.86% 1,312.32% 439.79% 253.17% 115.14% 100.00%
P/EPS 13.04 14.29 6.55 -0.71 -5.57 43.56 0.59 60.95% YoY % -8.75% 118.17% 1,022.54% 87.25% -112.79% 7,283.05% - Horiz. % 2,210.17% 2,422.03% 1,110.17% -120.34% -944.07% 7,383.05% 100.00%
EY 7.67 7.00 15.26 -140.30 -17.94 2.30 168.60 -37.82% YoY % 9.57% -54.13% 110.88% -682.05% -880.00% -98.64% - Horiz. % 4.55% 4.15% 9.05% -83.21% -10.64% 1.36% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.97 - 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 0.15 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 1.46 7.79 31.42 15.80 3.45 4.54 2.63 -8.65% YoY % -81.26% -75.21% 98.86% 357.97% -24.01% 72.62% - Horiz. % 55.51% 296.20% 1,194.68% 600.76% 131.18% 172.62% 100.00%
P/EPS 13.04 15.08 5.53 -0.90 -2.67 60.42 0.55 62.70% YoY % -13.53% 172.69% 714.44% 66.29% -104.42% 10,885.45% - Horiz. % 2,370.91% 2,741.82% 1,005.45% -163.64% -485.45% 10,985.45% 100.00%
EY 7.67 6.63 18.09 -110.88 -37.43 1.65 181.86 -38.54% YoY % 15.69% -63.35% 116.31% -196.23% -2,368.49% -99.09% - Horiz. % 4.22% 3.65% 9.95% -60.97% -20.58% 0.91% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.21 - 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 0.15 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 
