[SEAL] QoQ Annualized Quarter Result on 31-Dec-2015 [#2]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- -9.01%
YoY- 220.61%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 67,680 71,681 80,072 94,358 96,272 29,190 27,693 81.14%
PBT 3,008 5,218 8,988 11,562 11,584 4,099 3,841 -15.00%
Tax -2,292 -2,381 -3,396 -3,282 -2,644 -10,815 -3,817 -28.75%
NP 716 2,837 5,592 8,280 8,940 -6,716 24 855.97%
-
NP to SH 536 3,596 5,297 7,996 8,788 -5,523 1,409 -47.40%
-
Tax Rate 76.20% 45.63% 37.78% 28.39% 22.82% 263.84% 99.38% -
Total Cost 66,964 68,844 74,480 86,078 87,332 35,906 27,669 79.96%
-
Net Worth 250,133 241,168 241,834 240,739 239,085 239,473 245,914 1.13%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 250,133 241,168 241,834 240,739 239,085 239,473 245,914 1.13%
NOSH 223,333 215,329 215,923 214,946 215,392 215,742 215,714 2.33%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 1.06% 3.96% 6.98% 8.78% 9.29% -23.01% 0.09% -
ROE 0.21% 1.49% 2.19% 3.32% 3.68% -2.31% 0.57% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 30.30 33.29 37.08 43.90 44.70 13.53 12.84 76.97%
EPS 0.24 1.67 2.45 3.72 4.08 -2.56 0.65 -48.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.12 1.12 1.12 1.11 1.11 1.14 -1.16%
Adjusted Per Share Value based on latest NOSH - 214,404
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 16.10 17.05 19.05 22.45 22.91 6.95 6.59 81.10%
EPS 0.13 0.86 1.26 1.90 2.09 -1.31 0.34 -47.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5951 0.5738 0.5754 0.5728 0.5688 0.5698 0.5851 1.13%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.42 0.445 0.485 0.495 0.47 0.56 0.625 -
P/RPS 1.39 1.34 1.31 1.13 1.05 4.14 4.87 -56.55%
P/EPS 175.00 26.65 19.77 13.31 11.52 -21.88 95.66 49.41%
EY 0.57 3.75 5.06 7.52 8.68 -4.57 1.05 -33.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.40 0.43 0.44 0.42 0.50 0.55 -21.79%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/11/16 30/08/16 31/05/16 24/02/16 30/11/15 26/08/15 26/05/15 -
Price 0.39 0.405 0.47 0.505 0.52 0.475 0.61 -
P/RPS 1.29 1.22 1.27 1.15 1.16 3.51 4.75 -57.96%
P/EPS 162.50 24.25 19.16 13.58 12.75 -18.55 93.37 44.54%
EY 0.62 4.12 5.22 7.37 7.85 -5.39 1.07 -30.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.36 0.42 0.45 0.47 0.43 0.54 -25.04%

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