[SEACERA] YoY TTM 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- -76.8%
YoY- -589.4%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 41,038 4,287 2,757 23,312 55,207 75,371 88,978 -11.20%
PBT 9,272 18,730 -144,772 -43,556 1,221 3,903 6,995 4.42%
Tax -46 12 -143 2,156 3,118 891 -1,186 -39.29%
NP 9,226 18,742 -144,915 -41,400 4,339 4,794 5,809 7.36%
-
NP to SH 9,226 18,742 -144,915 -43,552 4,362 20,773 294,495 -41.25%
-
Tax Rate 0.50% -0.06% - - -255.36% -22.83% 16.95% -
Total Cost 31,812 -14,455 147,672 64,712 50,868 70,577 83,169 -13.72%
-
Net Worth 710,544 553,982 539,530 678,937 579,587 560,796 363,492 10.84%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - 5,452 5,463 -
Div Payout % - - - - - 26.25% 1.86% -
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 710,544 553,982 539,530 678,937 579,587 560,796 363,492 10.84%
NOSH 602,156 481,723 481,723 421,123 248,750 234,642 181,746 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 22.48% 437.18% -5,256.26% -177.59% 7.86% 6.36% 6.53% -
ROE 1.30% 3.38% -26.86% -6.41% 0.75% 3.70% 81.02% -
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 6.82 0.89 0.57 6.04 22.19 32.12 48.96 -26.12%
EPS 1.53 3.89 -30.08 -11.29 1.75 8.85 162.04 -51.14%
DPS 0.00 0.00 0.00 0.00 0.00 2.32 3.00 -
NAPS 1.18 1.15 1.12 1.76 2.33 2.39 2.00 -7.78%
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 6.86 0.72 0.46 3.90 9.23 12.60 14.88 -11.21%
EPS 1.54 3.13 -24.23 -7.28 0.73 3.47 49.25 -41.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.91 0.91 -
NAPS 1.1882 0.9264 0.9022 1.1353 0.9692 0.9378 0.6078 10.84%
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 3.08 26.97 61.15 3.14 6.62 2.71 1.42 12.63%
P/EPS 13.71 6.17 -1.16 -1.68 83.83 9.83 0.43 70.20%
EY 7.30 16.21 -85.95 -59.42 1.19 10.18 233.15 -41.26%
DY 0.00 0.00 0.00 0.00 0.00 2.67 4.32 -
P/NAPS 0.18 0.21 0.31 0.11 0.63 0.36 0.35 -9.71%
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 2.86 24.72 42.81 6.29 4.33 2.68 1.23 13.84%
P/EPS 12.73 5.65 -0.81 -3.37 54.75 9.71 0.37 72.20%
EY 7.86 17.68 -122.79 -29.71 1.83 10.29 270.06 -41.91%
DY 0.00 0.00 0.00 0.00 0.00 2.70 5.00 -
P/NAPS 0.17 0.19 0.22 0.22 0.41 0.36 0.30 -8.35%

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