[SEACERA] YoY Cumulative Quarter Result on 31-Dec-2021 [#2]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
31-Jan-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 338.91%
YoY- 758.46%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 CAGR
Revenue 28,402 27,123 39,401 2,810 1,022 23,311 24,630 2.21%
PBT 2,606 3,705 2,394 308 -5,756 -43,557 1,717 6.62%
Tax 0 145 -59 -36 -103 -171 -259 -
NP 2,606 3,850 2,335 272 -5,859 -43,728 1,458 9.33%
-
NP to SH 2,606 3,850 2,335 272 -5,859 -43,129 1,481 9.07%
-
Tax Rate 0.00% -3.91% 2.46% 11.69% - - 15.08% -
Total Cost 25,796 23,273 37,066 2,538 6,881 67,039 23,172 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 0.36% 0.54% 0.33% 0.05% -1.09% -6.35% 0.26% -
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 4.57 4.36 6.54 0.58 0.21 6.04 9.98 -11.31%
EPS 0.42 0.62 0.39 0.06 -1.22 -11.18 0.60 -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 - 602,156
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 CAGR
RPS 4.57 4.36 6.33 0.45 0.16 3.75 3.96 2.22%
EPS 0.42 0.62 0.38 0.04 -0.94 -6.93 0.24 8.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.14 1.1421 0.8904 0.8672 1.0913 0.9244 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 5.04 3.67 3.21 41.14 164.97 3.14 14.73 -15.19%
P/EPS 54.91 25.86 54.16 425.05 -28.78 -1.70 245.00 -20.53%
EY 1.82 3.87 1.85 0.24 -3.48 -58.84 0.41 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 4.93 3.78 2.98 37.72 115.48 6.29 9.62 -9.76%
P/EPS 53.72 26.66 50.29 389.63 -20.14 -3.40 160.00 -15.44%
EY 1.86 3.75 1.99 0.26 -4.96 -29.42 0.63 18.10%
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