[SEAL] QoQ Annualized Quarter Result on 30-Sep-2015 [#1]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 259.12%
YoY- 838.89%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 71,681 80,072 94,358 96,272 29,190 27,693 24,274 105.96%
PBT 5,218 8,988 11,562 11,584 4,099 3,841 3,482 30.98%
Tax -2,381 -3,396 -3,282 -2,644 -10,815 -3,817 -1,744 23.09%
NP 2,837 5,592 8,280 8,940 -6,716 24 1,738 38.67%
-
NP to SH 3,596 5,297 7,996 8,788 -5,523 1,409 2,494 27.65%
-
Tax Rate 45.63% 37.78% 28.39% 22.82% 263.84% 99.38% 50.09% -
Total Cost 68,844 74,480 86,078 87,332 35,906 27,669 22,536 110.67%
-
Net Worth 241,168 241,834 240,739 239,085 239,473 245,914 245,100 -1.07%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 241,168 241,834 240,739 239,085 239,473 245,914 245,100 -1.07%
NOSH 215,329 215,923 214,946 215,392 215,742 215,714 215,000 0.10%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 3.96% 6.98% 8.78% 9.29% -23.01% 0.09% 7.16% -
ROE 1.49% 2.19% 3.32% 3.68% -2.31% 0.57% 1.02% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 33.29 37.08 43.90 44.70 13.53 12.84 11.29 105.76%
EPS 1.67 2.45 3.72 4.08 -2.56 0.65 1.16 27.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.12 1.12 1.11 1.11 1.14 1.14 -1.17%
Adjusted Per Share Value based on latest NOSH - 215,392
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 17.05 19.05 22.45 22.91 6.95 6.59 5.78 105.81%
EPS 0.86 1.26 1.90 2.09 -1.31 0.34 0.59 28.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5738 0.5754 0.5728 0.5688 0.5698 0.5851 0.5832 -1.07%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.445 0.485 0.495 0.47 0.56 0.625 0.65 -
P/RPS 1.34 1.31 1.13 1.05 4.14 4.87 5.76 -62.20%
P/EPS 26.65 19.77 13.31 11.52 -21.88 95.66 56.03 -39.09%
EY 3.75 5.06 7.52 8.68 -4.57 1.05 1.78 64.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.43 0.44 0.42 0.50 0.55 0.57 -21.04%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 31/05/16 24/02/16 30/11/15 26/08/15 26/05/15 26/02/15 -
Price 0.405 0.47 0.505 0.52 0.475 0.61 0.695 -
P/RPS 1.22 1.27 1.15 1.16 3.51 4.75 6.16 -66.05%
P/EPS 24.25 19.16 13.58 12.75 -18.55 93.37 59.91 -45.31%
EY 4.12 5.22 7.37 7.85 -5.39 1.07 1.67 82.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.42 0.45 0.47 0.43 0.54 0.61 -29.66%

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