[SEAL] QoQ Annualized Quarter Result on 31-Dec-2021 [#2]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 296.97%
YoY- 143.44%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 31,832 9,537 8,870 6,902 4,516 18,805 21,602 29.46%
PBT 4,364 3,876 2,113 2,772 -1,468 -4,234 -4,625 -
Tax -2,228 675 1,360 2,686 -1,260 -5,472 -1,304 42.87%
NP 2,136 4,551 3,473 5,458 -2,728 -9,706 -5,929 -
-
NP to SH 2,260 4,321 3,164 5,460 -2,772 -9,774 -6,006 -
-
Tax Rate 51.05% -17.41% -64.36% -96.90% - - - -
Total Cost 29,696 4,986 5,397 1,444 7,244 28,511 27,531 5.17%
-
Net Worth 318,070 310,589 308,607 288,098 299,732 293,001 298,216 4.38%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 318,070 310,589 308,607 288,098 299,732 293,001 298,216 4.38%
NOSH 289,022 289,022 289,022 289,022 265,952 242,952 242,952 12.26%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 6.71% 47.72% 39.16% 79.08% -60.41% -51.61% -27.45% -
ROE 0.71% 1.39% 1.03% 1.90% -0.92% -3.34% -2.01% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 11.00 3.37 3.13 2.61 1.86 7.93 9.11 13.37%
EPS 0.80 1.21 1.20 2.16 -1.16 -4.12 -2.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.099 1.097 1.09 1.091 1.237 1.236 1.258 -8.60%
Adjusted Per Share Value based on latest NOSH - 289,022
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 7.57 2.27 2.11 1.64 1.07 4.47 5.14 29.41%
EPS 0.54 1.03 0.75 1.30 -0.66 -2.33 -1.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7568 0.739 0.7343 0.6855 0.7131 0.6971 0.7095 4.39%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.20 0.215 0.25 0.30 0.34 0.345 0.33 -
P/RPS 1.82 6.38 7.98 11.48 18.24 4.35 3.62 -36.74%
P/EPS 25.61 14.09 22.37 14.51 -29.72 -8.37 -13.02 -
EY 3.90 7.10 4.47 6.89 -3.36 -11.95 -7.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.20 0.23 0.27 0.27 0.28 0.26 -21.72%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 22/08/22 25/05/22 23/02/22 22/11/21 09/09/21 25/05/21 -
Price 0.22 0.23 0.24 0.27 0.325 0.385 0.315 -
P/RPS 2.00 6.83 7.66 10.33 17.44 4.85 3.46 -30.58%
P/EPS 28.17 15.07 21.48 13.06 -28.41 -9.34 -12.43 -
EY 3.55 6.64 4.66 7.66 -3.52 -10.71 -8.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.21 0.22 0.25 0.26 0.31 0.25 -13.81%

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