[SEB] QoQ Cumulative Quarter Result on 30-Jun-2019 [#4]

Announcement Date
30-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Jun-2019 [#4]
Profit Trend
QoQ- -97.27%
YoY- 4.78%
Quarter Report
View:
Show?
Cumulative Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/06/18 CAGR
Revenue 55,425 37,911 19,147 60,482 47,426 32,667 70,728 -12.98%
PBT 490 65 -330 -4,676 -2,359 -130 -4,919 -
Tax 0 0 0 -23 -23 -23 -16 -
NP 490 65 -330 -4,699 -2,382 -153 -4,935 -
-
NP to SH 490 65 -330 -4,699 -2,382 -153 -4,935 -
-
Tax Rate 0.00% 0.00% - - - - - -
Total Cost 54,935 37,846 19,477 65,181 49,808 32,820 75,663 -16.68%
-
Net Worth 20,717 19,920 0 20,717 23,107 24,701 25,497 -11.16%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/06/18 CAGR
Net Worth 20,717 19,920 0 20,717 23,107 24,701 25,497 -11.16%
NOSH 80,000 80,000 80,487 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/06/18 CAGR
NP Margin 0.88% 0.17% -1.72% -7.77% -5.02% -0.47% -6.98% -
ROE 2.37% 0.33% 0.00% -22.68% -10.31% -0.62% -19.35% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/06/18 CAGR
RPS 69.56 47.58 23.79 75.91 59.52 41.00 88.76 -12.97%
EPS 0.62 0.08 -0.41 -5.90 -2.99 -0.19 -6.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.25 0.00 0.26 0.29 0.31 0.32 -11.16%
Adjusted Per Share Value based on latest NOSH - 80,000
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/06/18 CAGR
RPS 69.28 47.39 23.93 75.60 59.28 40.83 88.41 -12.98%
EPS 0.61 0.08 -0.41 -5.87 -2.98 -0.19 -6.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.259 0.249 0.00 0.259 0.2888 0.3088 0.3187 -11.15%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/06/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 29/06/18 -
Price 0.40 0.685 0.50 0.445 0.38 0.20 0.34 -
P/RPS 0.58 1.44 2.10 0.59 0.64 0.49 0.38 27.27%
P/EPS 65.05 839.72 -121.95 -7.55 -12.71 -104.16 -5.49 -
EY 1.54 0.12 -0.82 -13.25 -7.87 -0.96 -18.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 2.74 0.00 1.71 1.31 0.65 1.06 23.74%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/06/18 CAGR
Date 26/06/20 25/02/20 - 30/08/19 29/05/19 26/02/19 29/08/18 -
Price 0.615 0.66 0.00 0.405 0.355 0.255 0.32 -
P/RPS 0.88 1.39 0.00 0.53 0.60 0.62 0.36 66.48%
P/EPS 100.01 809.07 0.00 -6.87 -11.88 -132.80 -5.17 -
EY 1.00 0.12 0.00 -14.56 -8.42 -0.75 -19.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.37 2.64 0.00 1.56 1.22 0.82 1.00 63.57%

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