[SEAL] QoQ Annualized Quarter Result on 31-Mar-2015 [#3]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- -43.49%
YoY- -98.42%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 94,358 96,272 29,190 27,693 24,274 24,872 287,089 -52.27%
PBT 11,562 11,584 4,099 3,841 3,482 1,332 159,511 -82.53%
Tax -3,282 -2,644 -10,815 -3,817 -1,744 -1,168 -44,081 -82.21%
NP 8,280 8,940 -6,716 24 1,738 164 115,430 -82.65%
-
NP to SH 7,996 8,788 -5,523 1,409 2,494 936 59,392 -73.63%
-
Tax Rate 28.39% 22.82% 263.84% 99.38% 50.09% 87.69% 27.64% -
Total Cost 86,078 87,332 35,906 27,669 22,536 24,708 171,659 -36.80%
-
Net Worth 240,739 239,085 239,473 245,914 245,100 240,381 243,852 -0.85%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 240,739 239,085 239,473 245,914 245,100 240,381 243,852 -0.85%
NOSH 214,946 215,392 215,742 215,714 215,000 212,727 215,798 -0.26%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 8.78% 9.29% -23.01% 0.09% 7.16% 0.66% 40.21% -
ROE 3.32% 3.68% -2.31% 0.57% 1.02% 0.39% 24.36% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 43.90 44.70 13.53 12.84 11.29 11.69 133.04 -52.15%
EPS 3.72 4.08 -2.56 0.65 1.16 0.44 27.52 -73.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.11 1.11 1.14 1.14 1.13 1.13 -0.58%
Adjusted Per Share Value based on latest NOSH - 212,222
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 22.45 22.91 6.95 6.59 5.78 5.92 68.31 -52.27%
EPS 1.90 2.09 -1.31 0.34 0.59 0.22 14.13 -73.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5728 0.5688 0.5698 0.5851 0.5832 0.5719 0.5802 -0.84%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.495 0.47 0.56 0.625 0.65 1.05 1.29 -
P/RPS 1.13 1.05 4.14 4.87 5.76 8.98 0.97 10.68%
P/EPS 13.31 11.52 -21.88 95.66 56.03 238.64 4.69 100.06%
EY 7.52 8.68 -4.57 1.05 1.78 0.42 21.33 -49.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.42 0.50 0.55 0.57 0.93 1.14 -46.89%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 30/11/15 26/08/15 26/05/15 26/02/15 25/11/14 27/08/14 -
Price 0.505 0.52 0.475 0.61 0.695 0.855 1.31 -
P/RPS 1.15 1.16 3.51 4.75 6.16 7.31 0.98 11.22%
P/EPS 13.58 12.75 -18.55 93.37 59.91 194.32 4.76 100.77%
EY 7.37 7.85 -5.39 1.07 1.67 0.51 21.01 -50.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.47 0.43 0.54 0.61 0.76 1.16 -46.71%

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