[SEAL] QoQ Annualized Quarter Result on 31-Dec-2019 [#2]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
24-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- -46.42%
YoY- -83.62%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 15,480 38,576 41,401 42,466 41,120 100,229 101,800 -71.41%
PBT 3,248 19,919 6,066 8,736 14,104 28,041 29,542 -76.95%
Tax -1,700 -3,756 -2,652 -4,018 -5,364 -8,197 -9,041 -67.07%
NP 1,548 16,163 3,414 4,718 8,740 19,844 20,501 -82.05%
-
NP to SH 1,380 16,072 3,334 4,642 8,664 19,803 20,454 -83.34%
-
Tax Rate 52.34% 18.86% 43.72% 45.99% 38.03% 29.23% 30.60% -
Total Cost 13,932 22,413 37,986 37,748 32,380 80,385 81,298 -69.04%
-
Net Worth 303,194 303,431 289,208 289,208 289,208 286,837 282,096 4.91%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 303,194 303,431 289,208 289,208 289,208 286,837 282,096 4.91%
NOSH 242,952 242,952 242,952 242,952 242,952 242,952 242,952 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 10.00% 41.90% 8.25% 11.11% 21.25% 19.80% 20.14% -
ROE 0.46% 5.30% 1.15% 1.61% 3.00% 6.90% 7.25% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 6.53 16.27 17.46 17.91 17.35 42.28 42.94 -71.41%
EPS 0.60 6.78 1.41 1.96 3.64 8.35 8.63 -83.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.279 1.28 1.22 1.22 1.22 1.21 1.19 4.91%
Adjusted Per Share Value based on latest NOSH - 242,952
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 3.68 9.18 9.85 10.10 9.78 23.85 24.22 -71.42%
EPS 0.33 3.82 0.79 1.10 2.06 4.71 4.87 -83.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7214 0.7219 0.6881 0.6881 0.6881 0.6825 0.6712 4.91%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.325 0.305 0.21 0.32 0.30 0.305 0.34 -
P/RPS 4.98 1.87 1.20 1.79 1.73 0.72 0.79 240.10%
P/EPS 55.83 4.50 14.93 16.34 8.21 3.65 3.94 482.75%
EY 1.79 22.23 6.70 6.12 12.18 27.39 25.38 -82.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.24 0.17 0.26 0.25 0.25 0.29 -9.39%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 25/11/20 28/08/20 25/06/20 24/02/20 29/11/19 29/08/19 30/05/19 -
Price 0.34 0.345 0.29 0.29 0.295 0.315 0.31 -
P/RPS 5.21 2.12 1.66 1.62 1.70 0.75 0.72 272.76%
P/EPS 58.41 5.09 20.62 14.81 8.07 3.77 3.59 538.83%
EY 1.71 19.65 4.85 6.75 12.39 26.52 27.83 -84.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.27 0.24 0.24 0.24 0.26 0.26 2.54%

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