[SEACERA] YoY TTM Result on 2017-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/09/20 30/09/19 30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 3,296 9,311 19,099 67,866 64,638 90,479 56,456 -35.38% YoY % -64.60% -51.25% -71.86% 4.99% -28.56% 60.26% - Horiz. % 5.84% 16.49% 33.83% 120.21% 114.49% 160.26% 100.00%
PBT 18,787 -163,725 -23,700 338 4,107 8,225 2,026 40.81% YoY % 111.47% -590.82% -7,111.83% -91.77% -50.07% 305.97% - Horiz. % 927.30% -8,081.19% -1,169.79% 16.68% 202.71% 405.97% 100.00%
Tax -46 -64 2,446 3,481 74 -795 16,206 - YoY % 28.12% -102.62% -29.73% 4,604.05% 109.31% -104.91% - Horiz. % -0.28% -0.39% 15.09% 21.48% 0.46% -4.91% 100.00%
NP 18,741 -163,789 -21,254 3,819 4,181 7,430 18,232 0.42% YoY % 111.44% -670.63% -656.53% -8.66% -43.73% -59.25% - Horiz. % 102.79% -898.36% -116.58% 20.95% 22.93% 40.75% 100.00%
NP to SH 18,741 -163,141 -24,634 5,095 309,147 7,129 18,232 0.42% YoY % 111.49% -562.26% -583.49% -98.35% 4,236.47% -60.90% - Horiz. % 102.79% -894.81% -135.11% 27.95% 1,695.63% 39.10% 100.00%
Tax Rate 0.24 % - % - % -1,029.88 % -1.80 % 9.67 % -799.90 % - YoY % 0.00% 0.00% 0.00% -57,115.55% -118.61% 101.21% - Horiz. % -0.03% 0.00% 0.00% 128.75% 0.23% -1.21% 100.00%
Total Cost -15,445 173,100 40,353 64,047 60,457 83,049 38,224 - YoY % -108.92% 328.96% -36.99% 5.94% -27.20% 117.27% - Horiz. % -40.41% 452.86% 105.57% 167.56% 158.17% 217.27% 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 0 0 0 0 5,452 5,463 3,226 - YoY % 0.00% 0.00% 0.00% 0.00% -0.22% 69.36% - Horiz. % 0.00% 0.00% 0.00% 0.00% 168.99% 169.36% 100.00%
Div Payout % - % - % - % - % 1.76 % 76.64 % 17.70 % - YoY % 0.00% 0.00% 0.00% 0.00% -97.70% 332.99% - Horiz. % 0.00% 0.00% 0.00% 0.00% 9.94% 432.99% 100.00%
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 568.60 % -1,759.09 % -111.28 % 5.63 % 6.47 % 8.21 % 32.29 % 55.40% YoY % 132.32% -1,480.78% -2,076.55% -12.98% -21.19% -74.57% - Horiz. % 1,760.92% -5,447.79% -344.63% 17.44% 20.04% 25.43% 100.00%
ROE 3.38 % -30.42 % -3.58 % 0.90 % 59.51 % 3.48 % 10.95 % -16.53% YoY % 111.11% -749.72% -497.78% -98.49% 1,610.06% -68.22% - Horiz. % 30.87% -277.81% -32.69% 8.22% 543.47% 31.78% 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 0.68 1.96 5.08 28.44 33.84 49.53 52.53 -48.73% YoY % -65.31% -61.42% -82.14% -15.96% -31.68% -5.71% - Horiz. % 1.29% 3.73% 9.67% 54.14% 64.42% 94.29% 100.00%
EPS 3.89 -34.37 -6.55 2.13 161.86 3.90 16.97 -20.26% YoY % 111.32% -424.73% -407.51% -98.68% 4,050.26% -77.02% - Horiz. % 22.92% -202.53% -38.60% 12.55% 953.80% 22.98% 100.00%
DPS 0.00 0.00 0.00 0.00 2.85 2.99 3.00 - YoY % 0.00% 0.00% 0.00% 0.00% -4.68% -0.33% - Horiz. % 0.00% 0.00% 0.00% 0.00% 95.00% 99.67% 100.00%
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 0.53 1.50 3.07 10.91 10.39 14.54 9.07 -35.37% YoY % -64.67% -51.14% -71.86% 5.00% -28.54% 60.31% - Horiz. % 5.84% 16.54% 33.85% 120.29% 114.55% 160.31% 100.00%
EPS 3.01 -26.22 -3.96 0.82 49.69 1.15 2.93 0.41% YoY % 111.48% -562.12% -582.93% -98.35% 4,220.87% -60.75% - Horiz. % 102.73% -894.88% -135.15% 27.99% 1,695.90% 39.25% 100.00%
DPS 0.00 0.00 0.00 0.00 0.88 0.88 0.52 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 69.23% - Horiz. % 0.00% 0.00% 0.00% 0.00% 169.23% 169.23% 100.00%
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 37.27 12.49 7.19 3.27 2.84 1.77 1.85 58.65% YoY % 198.40% 73.71% 119.88% 15.14% 60.45% -4.32% - Horiz. % 2,014.59% 675.14% 388.65% 176.76% 153.51% 95.68% 100.00%
P/EPS 6.55 -0.71 -5.57 43.56 0.59 22.42 5.72 2.10% YoY % 1,022.54% 87.25% -112.79% 7,283.05% -97.37% 291.96% - Horiz. % 114.51% -12.41% -97.38% 761.54% 10.31% 391.96% 100.00%
EY 15.26 -140.30 -17.94 2.30 168.60 4.46 17.49 -2.07% YoY % 110.88% -682.05% -880.00% -98.64% 3,680.27% -74.50% - Horiz. % 87.25% -802.17% -102.57% 13.15% 963.98% 25.50% 100.00%
DY 0.00 0.00 0.00 0.00 2.97 3.42 3.09 - YoY % 0.00% 0.00% 0.00% 0.00% -13.16% 10.68% - Horiz. % 0.00% 0.00% 0.00% 0.00% 96.12% 110.68% 100.00%
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 31.42 15.80 3.45 4.54 2.63 1.60 2.23 50.16% YoY % 98.86% 357.97% -24.01% 72.62% 64.38% -28.25% - Horiz. % 1,408.97% 708.52% 154.71% 203.59% 117.94% 71.75% 100.00%
P/EPS 5.53 -0.90 -2.67 60.42 0.55 20.24 6.90 -3.34% YoY % 714.44% 66.29% -104.42% 10,885.45% -97.28% 193.33% - Horiz. % 80.14% -13.04% -38.70% 875.65% 7.97% 293.33% 100.00%
EY 18.09 -110.88 -37.43 1.65 181.86 4.94 14.50 3.46% YoY % 116.31% -196.23% -2,368.49% -99.09% 3,581.38% -65.93% - Horiz. % 124.76% -764.69% -258.14% 11.38% 1,254.21% 34.07% 100.00%
DY 0.00 0.00 0.00 0.00 3.21 3.79 2.56 - YoY % 0.00% 0.00% 0.00% 0.00% -15.30% 48.05% - Horiz. % 0.00% 0.00% 0.00% 0.00% 125.39% 148.05% 100.00%
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 
