[SEACERA] YoY 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
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 CAGR
Revenue 56,804 54,246 78,802 5,620 2,044 23,311 49,260 2.21%
PBT 5,212 7,410 4,788 616 -11,512 -43,557 3,434 6.62%
Tax 0 290 -118 -72 -206 -171 -518 -
NP 5,212 7,700 4,670 544 -11,718 -43,728 2,916 9.33%
-
NP to SH 5,212 7,700 4,670 544 -11,718 -43,129 2,962 9.07%
-
Tax Rate 0.00% -3.91% 2.46% 11.69% - - 15.08% -
Total Cost 51,592 46,546 74,132 5,076 13,762 67,039 46,344 1.66%
-
Net Worth 715,479 709,258 710,544 553,982 539,530 678,937 575,121 3.41%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 CAGR
Net Worth 715,479 709,258 710,544 553,982 539,530 678,937 575,121 3.41%
NOSH 622,156 622,156 602,156 481,723 481,723 421,123 246,833 15.26%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 CAGR
NP Margin 9.18% 14.19% 5.93% 9.68% -573.29% -187.59% 5.92% -
ROE 0.73% 1.09% 0.66% 0.10% -2.17% -6.35% 0.52% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 CAGR
RPS 9.13 8.72 13.09 1.17 0.42 6.04 19.96 -11.32%
EPS 0.84 1.24 0.78 0.12 -2.44 -11.18 1.20 -5.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.14 1.18 1.15 1.12 1.76 2.33 -10.28%
Adjusted Per Share Value based on latest NOSH - 481,723
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 CAGR
RPS 9.50 9.07 13.18 0.94 0.34 3.90 8.24 2.21%
EPS 0.87 1.29 0.78 0.09 -1.96 -7.21 0.50 8.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1965 1.1861 1.1882 0.9264 0.9022 1.1353 0.9617 3.41%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 -
Price 0.23 0.16 0.21 0.24 0.35 0.19 1.47 -
P/RPS 2.52 1.84 1.60 20.57 82.49 3.14 7.37 -15.20%
P/EPS 27.46 12.93 27.08 212.53 -14.39 -1.70 122.50 -20.53%
EY 3.64 7.74 3.69 0.47 -6.95 -58.84 0.82 25.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.14 0.18 0.21 0.31 0.11 0.63 -16.16%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 CAGR
Date 29/02/24 20/02/23 31/01/22 25/02/21 26/02/20 11/03/19 30/08/17 -
Price 0.225 0.165 0.195 0.22 0.245 0.38 0.96 -
P/RPS 2.46 1.89 1.49 18.86 57.74 6.29 4.81 -9.79%
P/EPS 26.86 13.33 25.14 194.81 -10.07 -3.40 80.00 -15.44%
EY 3.72 7.50 3.98 0.51 -9.93 -29.42 1.25 18.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.14 0.17 0.19 0.22 0.22 0.41 -10.44%

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