[SEACERA] YoY TTM Result on 2022-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/03/17 CAGR
Revenue 59,649 72,271 14,696 3,296 9,311 19,099 67,866 -1.96% YoY % -17.46% 391.77% 345.87% -64.60% -51.25% -71.86% - Horiz. % 87.89% 106.49% 21.65% 4.86% 13.72% 28.14% 100.00%
PBT 7,263 8,142 7,597 18,787 -163,725 -23,700 338 60.26% YoY % -10.80% 7.17% -59.56% 111.47% -590.82% -7,111.83% - Horiz. % 2,148.82% 2,408.88% 2,247.63% 5,558.28% -48,439.35% -7,011.83% 100.00%
Tax -118 -33 -12 -46 -64 2,446 3,481 - YoY % -257.58% -175.00% 73.91% 28.12% -102.62% -29.73% - Horiz. % -3.39% -0.95% -0.34% -1.32% -1.84% 70.27% 100.00%
NP 7,145 8,109 7,585 18,741 -163,789 -21,254 3,819 10.11% YoY % -11.89% 6.91% -59.53% 111.44% -670.63% -656.53% - Horiz. % 187.09% 212.33% 198.61% 490.73% -4,288.79% -556.53% 100.00%
NP to SH 7,145 8,109 7,585 18,741 -163,141 -24,634 5,095 5.34% YoY % -11.89% 6.91% -59.53% 111.49% -562.26% -583.49% - Horiz. % 140.24% 159.16% 148.87% 367.83% -3,201.98% -483.49% 100.00%
Tax Rate 1.62 % 0.41 % 0.16 % 0.24 % - % - % -1,029.88 % - YoY % 295.12% 156.25% -33.33% 0.00% 0.00% 0.00% - Horiz. % -0.16% -0.04% -0.02% -0.02% 0.00% 0.00% 100.00%
Total Cost 52,504 64,162 7,111 -15,445 173,100 40,353 64,047 -3.01% YoY % -18.17% 802.29% 146.04% -108.92% 328.96% -36.99% - Horiz. % 81.98% 100.18% 11.10% -24.12% 270.27% 63.01% 100.00%
Net Worth 715,479 709,258 704,522 553,982 536,324 688,288 567,983 3.61% YoY % 0.88% 0.67% 27.17% 3.29% -22.08% 21.18% - Horiz. % 125.97% 124.87% 124.04% 97.53% 94.43% 121.18% 100.00%
Dividend 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/03/17 CAGR
Div 0 0 0 0 0 0 0 - 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 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/03/17 CAGR
Net Worth 715,479 709,258 704,522 553,982 536,324 688,288 567,983 3.61% YoY % 0.88% 0.67% 27.17% 3.29% -22.08% 21.18% - Horiz. % 125.97% 124.87% 124.04% 97.53% 94.43% 121.18% 100.00%
NOSH 622,156 622,156 602,156 481,723 474,623 376,114 238,648 15.87% YoY % 0.00% 3.32% 25.00% 1.50% 26.19% 57.60% - Horiz. % 260.70% 260.70% 252.32% 201.85% 198.88% 157.60% 100.00%
Ratio Analysis 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/03/17 CAGR
NP Margin 11.98 % 11.22 % 51.61 % 568.60 % -1,759.09 % -111.28 % 5.63 % 12.31% YoY % 6.77% -78.26% -90.92% 132.32% -1,480.78% -2,076.55% - Horiz. % 212.79% 199.29% 916.70% 10,099.47% -31,244.94% -1,976.55% 100.00%
ROE 1.00 % 1.14 % 1.08 % 3.38 % -30.42 % -3.58 % 0.90 % 1.63% YoY % -12.28% 5.56% -68.05% 111.11% -749.72% -497.78% - Horiz. % 111.11% 126.67% 120.00% 375.56% -3,380.00% -397.78% 100.00%
Per Share 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/03/17 CAGR
RPS 9.59 11.62 2.44 0.68 1.96 5.08 28.44 -15.39% YoY % -17.47% 376.23% 258.82% -65.31% -61.42% -82.14% - Horiz. % 33.72% 40.86% 8.58% 2.39% 6.89% 17.86% 100.00%
EPS 1.15 1.30 1.26 3.89 -34.37 -6.55 2.13 -9.04% YoY % -11.54% 3.17% -67.61% 111.32% -424.73% -407.51% - Horiz. % 53.99% 61.03% 59.15% 182.63% -1,613.61% -307.51% 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 1.1400 1.1700 1.1500 1.1300 1.8300 2.3800 -10.58% YoY % 0.88% -2.56% 1.74% 1.77% -38.25% -23.11% - Horiz. % 48.32% 47.90% 49.16% 48.32% 47.48% 76.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 622,156 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/03/17 CAGR
RPS 9.59 11.62 2.36 0.53 1.50 3.07 10.91 -1.96% YoY % -17.47% 392.37% 345.28% -64.67% -51.14% -71.86% - Horiz. % 87.90% 106.51% 21.63% 4.86% 13.75% 28.14% 100.00%
EPS 1.15 1.30 1.22 3.01 -26.22 -3.96 0.82 5.34% YoY % -11.54% 6.56% -59.47% 111.48% -562.12% -582.93% - Horiz. % 140.24% 158.54% 148.78% 367.07% -3,197.56% -482.93% 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 1.1400 1.1324 0.8904 0.8620 1.1063 0.9129 3.61% YoY % 0.88% 0.67% 27.18% 3.29% -22.08% 21.19% - Horiz. % 125.97% 124.88% 124.04% 97.54% 94.42% 121.19% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/03/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 31/03/17 -
Price 0.2450 0.1700 0.1800 0.2550 0.2450 0.3650 0.9300 -
P/RPS 2.56 1.46 7.38 37.27 12.49 7.19 3.27 -3.69% YoY % 75.34% -80.22% -80.20% 198.40% 73.71% 119.88% - Horiz. % 78.29% 44.65% 225.69% 1,139.76% 381.96% 219.88% 100.00%
P/EPS 21.33 13.04 14.29 6.55 -0.71 -5.57 43.56 -10.40% YoY % 63.57% -8.75% 118.17% 1,022.54% 87.25% -112.79% - Horiz. % 48.97% 29.94% 32.81% 15.04% -1.63% -12.79% 100.00%
EY 4.69 7.67 7.00 15.26 -140.30 -17.94 2.30 11.58% YoY % -38.85% 9.57% -54.13% 110.88% -682.05% -880.00% - Horiz. % 203.91% 333.48% 304.35% 663.48% -6,100.00% -780.00% 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 0.21 0.15 0.15 0.22 0.22 0.20 0.39 -9.08% YoY % 40.00% 0.00% -31.82% 0.00% 10.00% -48.72% - Horiz. % 53.85% 38.46% 38.46% 56.41% 56.41% 51.28% 100.00%
Price Multiplier on Announcement Date 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/03/17 CAGR
Date 30/11/23 24/11/22 24/11/21 26/11/20 29/11/19 10/12/18 30/05/17 -
Price 0.2550 0.1700 0.1900 0.2150 0.3100 0.1750 1.2900 -
P/RPS 2.66 1.46 7.79 31.42 15.80 3.45 4.54 -7.89% YoY % 82.19% -81.26% -75.21% 98.86% 357.97% -24.01% - Horiz. % 58.59% 32.16% 171.59% 692.07% 348.02% 75.99% 100.00%
P/EPS 22.20 13.04 15.08 5.53 -0.90 -2.67 60.42 -14.27% YoY % 70.25% -13.53% 172.69% 714.44% 66.29% -104.42% - Horiz. % 36.74% 21.58% 24.96% 9.15% -1.49% -4.42% 100.00%
EY 4.50 7.67 6.63 18.09 -110.88 -37.43 1.65 16.68% YoY % -41.33% 15.69% -63.35% 116.31% -196.23% -2,368.49% - Horiz. % 272.73% 464.85% 401.82% 1,096.36% -6,720.00% -2,268.48% 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 0.15 0.16 0.19 0.27 0.10 0.54 -12.90% YoY % 46.67% -6.25% -15.79% -29.63% 170.00% -81.48% - Horiz. % 40.74% 27.78% 29.63% 35.19% 50.00% 18.52% 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
Accounts 1st Qtr 2023-30.9.2022 Final.pdf 
