[SEACERA] QoQ Annualized Quarter Result on 31-Dec-2020 [#2]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 22.52%
YoY- 104.64%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 46,948 4,448 4,932 5,620 5,952 2,500 2,228 661.48%
PBT 2,144 7,186 777 616 500 12,667 -7,450 -
Tax -16 -21 -20 -72 -56 -57 -149 -77.37%
NP 2,128 7,165 757 544 444 12,610 -7,600 -
-
NP to SH 2,128 7,165 757 544 444 12,610 -7,600 -
-
Tax Rate 0.75% 0.29% 2.57% 11.69% 11.20% 0.45% - -
Total Cost 44,820 -2,717 4,174 5,076 5,508 -10,110 9,828 174.74%
-
Net Worth 704,522 684,049 553,984 553,982 553,982 558,799 539,530 19.44%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 704,522 684,049 553,984 553,982 553,982 558,799 539,530 19.44%
NOSH 602,156 481,725 481,725 481,723 481,723 481,723 481,723 16.02%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 4.53% 161.08% 15.36% 9.68% 7.46% 504.40% -341.11% -
ROE 0.30% 1.05% 0.14% 0.10% 0.08% 2.26% -1.41% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 7.80 0.92 1.02 1.17 1.24 0.52 0.46 558.88%
EPS 0.36 1.49 0.16 0.12 0.08 2.62 -1.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.42 1.15 1.15 1.15 1.16 1.12 2.95%
Adjusted Per Share Value based on latest NOSH - 481,723
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 7.85 0.74 0.82 0.94 1.00 0.42 0.37 664.95%
EPS 0.36 1.20 0.13 0.09 0.07 2.11 -1.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1781 1.1439 0.9264 0.9264 0.9264 0.9344 0.9022 19.44%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.18 0.20 0.23 0.24 0.255 0.26 0.19 -
P/RPS 2.31 21.66 22.46 20.57 20.64 50.10 41.08 -85.29%
P/EPS 50.93 13.45 146.30 212.53 276.67 9.93 -12.04 -
EY 1.96 7.44 0.68 0.47 0.36 10.07 -8.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.14 0.20 0.21 0.22 0.22 0.17 -7.99%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 24/11/21 30/09/21 25/06/21 25/02/21 26/11/20 28/08/20 29/06/20 -
Price 0.19 0.18 0.20 0.22 0.215 0.30 0.26 -
P/RPS 2.44 19.49 19.53 18.86 17.40 57.81 56.22 -87.62%
P/EPS 53.76 12.10 127.22 194.81 233.27 11.46 -16.48 -
EY 1.86 8.26 0.79 0.51 0.43 8.73 -6.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.13 0.17 0.19 0.19 0.26 0.23 -21.47%

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