[SEACERA] QoQ TTM Result on 31-Dec-2018 [#2]

Announcement Date
11-Mar-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- -76.8%
YoY- -589.4%
Quarter Report
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 9,311 12,352 15,984 23,312 19,099 26,077 33,199 -57.12%
PBT -163,725 -175,584 -143,750 -43,556 -23,700 -1,275 4,328 -
Tax -64 39 -60 2,156 2,446 2,187 2,173 -
NP -163,789 -175,545 -143,810 -41,400 -21,254 912 6,501 -
-
NP to SH -163,141 -175,191 -143,750 -43,552 -24,634 2 6,060 -
-
Tax Rate - - - - - - -50.21% -
Total Cost 173,100 187,897 159,794 64,712 40,353 25,165 26,698 247.31%
-
Net Worth 536,324 541,071 579,041 678,937 688,288 703,333 710,855 -17.10%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 536,324 541,071 579,041 678,937 688,288 703,333 710,855 -17.10%
NOSH 474,623 474,623 474,623 421,123 375,594 375,594 375,594 16.86%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -1,759.09% -1,421.19% -899.71% -177.59% -111.28% 3.50% 19.58% -
ROE -30.42% -32.38% -24.83% -6.41% -3.58% 0.00% 0.85% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 1.96 2.60 3.37 6.04 5.08 6.93 8.83 -63.30%
EPS -34.37 -36.91 -30.29 -11.29 -6.55 0.00 1.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.14 1.22 1.76 1.83 1.87 1.89 -29.00%
Adjusted Per Share Value based on latest NOSH - 421,123
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 1.50 1.99 2.57 3.75 3.07 4.19 5.34 -57.07%
EPS -26.22 -28.16 -23.11 -7.00 -3.96 0.00 0.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.862 0.8697 0.9307 1.0913 1.1063 1.1305 1.1426 -17.11%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.245 0.195 0.345 0.19 0.365 0.49 0.67 -
P/RPS 12.49 7.49 10.24 3.14 7.19 7.07 7.59 39.34%
P/EPS -0.71 -0.53 -1.14 -1.68 -5.57 92,147.93 41.58 -
EY -140.30 -189.29 -87.79 -59.42 -17.94 0.00 2.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.17 0.28 0.11 0.20 0.26 0.35 -26.60%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/11/19 30/08/19 11/06/19 11/03/19 10/12/18 30/08/18 31/05/18 -
Price 0.31 0.19 0.215 0.38 0.175 0.42 0.57 -
P/RPS 15.80 7.30 6.38 6.29 3.45 6.06 6.46 81.43%
P/EPS -0.90 -0.51 -0.71 -3.37 -2.67 78,983.94 35.38 -
EY -110.88 -194.27 -140.87 -29.71 -37.43 0.00 2.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.17 0.18 0.22 0.10 0.22 0.30 -6.77%

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