[SEB] QoQ Annualized Quarter Result on 31-Mar-2018 [#3]

Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- -74.27%
YoY- -71.87%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 63,234 65,334 70,728 76,533 76,270 77,820 91,050 -18.79%
PBT -3,145 -260 -4,919 1,412 5,404 8,936 6,878 -
Tax -30 -46 -16 -21 0 0 0 -
NP -3,176 -306 -4,935 1,390 5,404 8,936 6,878 -
-
NP to SH -3,176 -306 -4,935 1,390 5,404 8,936 4,873 -
-
Tax Rate - - - 1.49% 0.00% 0.00% 0.00% -
Total Cost 66,410 65,640 75,663 75,142 70,866 68,884 84,172 -12.66%
-
Net Worth 23,107 24,701 25,497 31,075 32,669 32,669 30,278 -14.30%
Dividend
31/03/19 31/12/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/12/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 23,107 24,701 25,497 31,075 32,669 32,669 30,278 -14.30%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
31/03/19 31/12/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -5.02% -0.47% -6.98% 1.82% 7.09% 11.48% 7.55% -
ROE -13.74% -1.24% -19.35% 4.48% 16.54% 27.35% 16.09% -
Per Share
31/03/19 31/12/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 79.36 81.99 88.76 96.05 95.72 97.66 114.27 -18.79%
EPS -3.99 -0.38 -6.19 1.75 6.78 11.20 6.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.31 0.32 0.39 0.41 0.41 0.38 -14.30%
Adjusted Per Share Value based on latest NOSH - 80,000
31/03/19 31/12/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 79.04 81.67 88.41 95.67 95.34 97.28 113.81 -18.79%
EPS -3.97 -0.38 -6.17 1.74 6.76 11.17 6.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2888 0.3088 0.3187 0.3884 0.4084 0.4084 0.3785 -14.31%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 29/03/19 31/12/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.38 0.20 0.34 0.41 0.475 0.565 0.70 -
P/RPS 0.48 0.24 0.38 0.43 0.50 0.58 0.61 -12.79%
P/EPS -9.53 -52.08 -5.49 23.49 7.00 5.04 11.45 -
EY -10.49 -1.92 -18.22 4.26 14.28 19.85 8.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 0.65 1.06 1.05 1.16 1.38 1.84 -17.63%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 29/05/19 26/02/19 29/08/18 28/05/18 28/02/18 29/11/17 30/08/17 -
Price 0.355 0.255 0.32 0.43 0.495 0.53 0.575 -
P/RPS 0.45 0.31 0.36 0.45 0.52 0.54 0.50 -5.84%
P/EPS -8.91 -66.40 -5.17 24.64 7.30 4.73 9.40 -
EY -11.23 -1.51 -19.35 4.06 13.70 21.16 10.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.82 1.00 1.10 1.21 1.29 1.51 -11.46%

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 & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment