[SEB] QoQ Quarter Result on 30-Sep-2019 [#1]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- 85.76%
YoY--%
Quarter Report
View:
Show?
Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 17,175 17,514 18,764 19,147 13,056 14,759 16,208 3.94%
PBT 1,371 425 396 -330 -2,318 -2,229 -227 -
Tax 1,399 0 0 0 0 0 -23 -
NP 2,770 425 396 -330 -2,318 -2,229 -250 -
-
NP to SH 2,770 425 396 -330 -2,318 -2,229 -250 -
-
Tax Rate -102.04% 0.00% 0.00% - - - - -
Total Cost 14,405 17,089 18,368 19,477 15,374 16,988 16,458 -8.50%
-
Net Worth 21,513 20,717 19,920 0 20,717 23,107 24,701 -8.80%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 21,513 20,717 19,920 0 20,717 23,107 24,701 -8.80%
NOSH 80,000 80,000 80,000 80,487 80,000 80,000 80,000 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 16.13% 2.43% 2.11% -1.72% -17.75% -15.10% -1.54% -
ROE 12.88% 2.05% 1.99% 0.00% -11.19% -9.65% -1.01% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 21.55 21.98 23.55 23.79 16.39 18.52 20.34 3.93%
EPS 3.48 0.53 0.50 -0.41 -2.91 -2.80 -0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.26 0.25 0.00 0.26 0.29 0.31 -8.80%
Adjusted Per Share Value based on latest NOSH - 80,487
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 21.47 21.89 23.46 23.93 16.32 18.45 20.26 3.94%
EPS 3.46 0.53 0.50 -0.41 -2.90 -2.79 -0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2689 0.259 0.249 0.00 0.259 0.2888 0.3088 -8.81%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.69 0.40 0.685 0.50 0.445 0.38 0.20 -
P/RPS 3.20 1.82 2.91 2.10 2.72 2.05 0.98 120.25%
P/EPS 19.85 74.99 137.83 -121.95 -15.30 -13.58 -63.74 -
EY 5.04 1.33 0.73 -0.82 -6.54 -7.36 -1.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.56 1.54 2.74 0.00 1.71 1.31 0.65 149.60%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 26/06/20 25/02/20 - 30/08/19 29/05/19 26/02/19 -
Price 0.695 0.615 0.66 0.00 0.405 0.355 0.255 -
P/RPS 3.22 2.80 2.80 0.00 2.47 1.92 1.25 88.02%
P/EPS 19.99 115.30 132.80 0.00 -13.92 -12.69 -81.27 -
EY 5.00 0.87 0.75 0.00 -7.18 -7.88 -1.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.57 2.37 2.64 0.00 1.56 1.22 0.82 114.31%

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