[SEAL] QoQ Annualized Quarter Result on 30-Sep-2014 [#1]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- -98.42%
YoY- -96.19%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 29,190 27,693 24,274 24,872 287,089 371,846 241,976 -75.68%
PBT 4,099 3,841 3,482 1,332 159,511 222,833 99,572 -88.14%
Tax -10,815 -3,817 -1,744 -1,168 -44,081 -55,316 -28,920 -48.18%
NP -6,716 24 1,738 164 115,430 167,517 70,652 -
-
NP to SH -5,523 1,409 2,494 936 59,392 89,210 26,618 -
-
Tax Rate 263.84% 99.38% 50.09% 87.69% 27.64% 24.82% 29.04% -
Total Cost 35,906 27,669 22,536 24,708 171,659 204,329 171,324 -64.81%
-
Net Worth 239,473 245,914 245,100 240,381 243,852 250,365 196,291 14.21%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 239,473 245,914 245,100 240,381 243,852 250,365 196,291 14.21%
NOSH 215,742 215,714 215,000 212,727 215,798 215,832 215,705 0.01%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -23.01% 0.09% 7.16% 0.66% 40.21% 45.05% 29.20% -
ROE -2.31% 0.57% 1.02% 0.39% 24.36% 35.63% 13.56% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 13.53 12.84 11.29 11.69 133.04 172.29 112.18 -75.68%
EPS -2.56 0.65 1.16 0.44 27.52 41.33 12.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.14 1.14 1.13 1.13 1.16 0.91 14.20%
Adjusted Per Share Value based on latest NOSH - 212,727
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 6.95 6.59 5.78 5.92 68.31 88.47 57.57 -75.66%
EPS -1.31 0.34 0.59 0.22 14.13 21.23 6.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5698 0.5851 0.5832 0.5719 0.5802 0.5957 0.467 14.22%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.56 0.625 0.65 1.05 1.29 0.63 0.54 -
P/RPS 4.14 4.87 5.76 8.98 0.97 0.37 0.48 322.23%
P/EPS -21.88 95.66 56.03 238.64 4.69 1.52 4.38 -
EY -4.57 1.05 1.78 0.42 21.33 65.61 22.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.55 0.57 0.93 1.14 0.54 0.59 -10.47%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 26/05/15 26/02/15 25/11/14 27/08/14 30/05/14 26/02/14 -
Price 0.475 0.61 0.695 0.855 1.31 0.715 0.61 -
P/RPS 3.51 4.75 6.16 7.31 0.98 0.42 0.54 249.48%
P/EPS -18.55 93.37 59.91 194.32 4.76 1.73 4.94 -
EY -5.39 1.07 1.67 0.51 21.01 57.81 20.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.54 0.61 0.76 1.16 0.62 0.67 -25.65%

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