[SEB] QoQ Quarter Result on 31-Dec-2018 [#2]

Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- 95.82%
YoY- -153.3%
Quarter Report
View:
Show?
Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 19,147 13,056 14,759 16,208 13,328 19,265 18,680 1.42%
PBT -330 -2,318 -2,229 -227 -5,978 -1,643 469 -
Tax 0 0 0 -23 0 -16 0 -
NP -330 -2,318 -2,229 -250 -5,978 -1,659 469 -
-
NP to SH -330 -2,318 -2,229 -250 -5,978 -1,659 469 -
-
Tax Rate - - - - - - 0.00% -
Total Cost 19,477 15,374 16,988 16,458 19,306 20,924 18,211 3.91%
-
Net Worth 0 20,717 23,107 24,701 25,497 31,075 32,669 -
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 0 20,717 23,107 24,701 25,497 31,075 32,669 -
NOSH 80,487 80,000 80,000 80,000 80,000 80,000 80,000 0.34%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -1.72% -17.75% -15.10% -1.54% -44.85% -8.61% 2.51% -
ROE 0.00% -11.19% -9.65% -1.01% -23.45% -5.34% 1.44% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 23.79 16.39 18.52 20.34 16.73 24.18 23.44 0.85%
EPS -0.41 -2.91 -2.80 -0.31 -7.50 -2.08 0.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.26 0.29 0.31 0.32 0.39 0.41 -
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/19 30/06/19 31/03/19 31/12/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 23.93 16.32 18.45 20.26 16.66 24.08 23.35 1.41%
EPS -0.41 -2.90 -2.79 -0.31 -7.47 -2.07 0.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.259 0.2888 0.3088 0.3187 0.3884 0.4084 -
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/06/18 31/03/18 31/12/17 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 29/06/18 30/03/18 29/12/17 -
Price 0.50 0.445 0.38 0.20 0.34 0.41 0.475 -
P/RPS 2.10 2.72 2.05 0.98 2.03 1.70 2.03 1.95%
P/EPS -121.95 -15.30 -13.58 -63.74 -4.53 -19.69 80.70 -
EY -0.82 -6.54 -7.36 -1.57 -22.07 -5.08 1.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.71 1.31 0.65 1.06 1.05 1.16 -
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/06/18 31/03/18 31/12/17 CAGR
Date - 30/08/19 29/05/19 26/02/19 29/08/18 28/05/18 28/02/18 -
Price 0.00 0.405 0.355 0.255 0.32 0.43 0.495 -
P/RPS 0.00 2.47 1.92 1.25 1.91 1.78 2.11 -
P/EPS 0.00 -13.92 -12.69 -81.27 -4.27 -20.65 84.10 -
EY 0.00 -7.18 -7.88 -1.23 -23.45 -4.84 1.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.56 1.22 0.82 1.00 1.10 1.21 -

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