[SEACERA] YoY Cumulative Quarter Result on 31-Dec-2018 [#2]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
11-Mar-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- -70.3%
YoY- -583.4%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Cumulative Result
31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 39,401 2,810 1,022 23,311 24,630 51,016 37,384 0.81%
PBT 2,394 308 -5,756 -43,557 1,717 1,654 1,935 3.32%
Tax -59 -36 -103 -171 -259 -31 -714 -31.82%
NP 2,335 272 -5,859 -43,728 1,458 1,623 1,221 10.47%
-
NP to SH 2,335 272 -5,859 -43,129 1,481 1,623 290,208 -52.32%
-
Tax Rate 2.46% 11.69% - - 15.08% 1.87% 36.90% -
Total Cost 37,066 2,538 6,881 67,039 23,172 49,393 36,163 0.37%
-
Net Worth 710,544 553,982 539,530 678,937 575,121 562,169 492,524 5.79%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 710,544 553,982 539,530 678,937 575,121 562,169 492,524 5.79%
NOSH 602,156 481,723 481,723 421,123 246,833 235,217 181,743 20.20%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 5.93% 9.68% -573.29% -187.59% 5.92% 3.18% 3.27% -
ROE 0.33% 0.05% -1.09% -6.35% 0.26% 0.29% 58.92% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 6.54 0.58 0.21 6.04 9.98 21.69 20.57 -16.14%
EPS 0.39 0.06 -1.22 -11.18 0.60 0.69 159.68 -60.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.15 1.12 1.76 2.33 2.39 2.71 -11.99%
Adjusted Per Share Value based on latest NOSH - 421,123
31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 6.59 0.47 0.17 3.90 4.12 8.53 6.25 0.81%
EPS 0.39 0.05 -0.98 -7.21 0.25 0.27 48.53 -52.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1882 0.9264 0.9022 1.1353 0.9617 0.9401 0.8236 5.79%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 -
Price 0.21 0.24 0.35 0.19 1.47 0.87 0.695 -
P/RPS 3.21 41.14 164.97 3.14 14.73 4.01 3.38 -0.78%
P/EPS 54.16 425.05 -28.78 -1.70 245.00 126.09 0.44 109.45%
EY 1.85 0.24 -3.48 -58.84 0.41 0.79 229.76 -52.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.21 0.31 0.11 0.63 0.36 0.26 -5.49%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 CAGR
Date 31/01/22 25/02/21 26/02/20 11/03/19 30/08/17 29/08/16 28/08/15 -
Price 0.195 0.22 0.245 0.38 0.96 0.86 0.60 -
P/RPS 2.98 37.72 115.48 6.29 9.62 3.97 2.92 0.31%
P/EPS 50.29 389.63 -20.14 -3.40 160.00 124.64 0.38 111.80%
EY 1.99 0.26 -4.96 -29.42 0.63 0.80 266.13 -52.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.19 0.22 0.22 0.41 0.36 0.22 -3.88%

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