[SEAL] QoQ Annualized Quarter Result on 31-Mar-2016 [#3]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
31-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- -33.75%
YoY- 275.88%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 66,794 67,680 71,681 80,072 94,358 96,272 29,190 73.21%
PBT 1,872 3,008 5,218 8,988 11,562 11,584 4,099 -40.55%
Tax -2,068 -2,292 -2,381 -3,396 -3,282 -2,644 -10,815 -66.64%
NP -196 716 2,837 5,592 8,280 8,940 -6,716 -90.41%
-
NP to SH -358 536 3,596 5,297 7,996 8,788 -5,523 -83.72%
-
Tax Rate 110.47% 76.20% 45.63% 37.78% 28.39% 22.82% 263.84% -
Total Cost 66,990 66,964 68,844 74,480 86,078 87,332 35,906 51.26%
-
Net Worth 249,988 250,133 241,168 241,834 240,739 239,085 239,473 2.89%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 249,988 250,133 241,168 241,834 240,739 239,085 239,473 2.89%
NOSH 242,952 223,333 215,329 215,923 214,946 215,392 215,742 8.20%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -0.29% 1.06% 3.96% 6.98% 8.78% 9.29% -23.01% -
ROE -0.14% 0.21% 1.49% 2.19% 3.32% 3.68% -2.31% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 30.99 30.30 33.29 37.08 43.90 44.70 13.53 73.32%
EPS -0.16 0.24 1.67 2.45 3.72 4.08 -2.56 -84.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.12 1.12 1.12 1.12 1.11 1.11 2.96%
Adjusted Per Share Value based on latest NOSH - 250,000
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 15.89 16.10 17.05 19.05 22.45 22.91 6.95 73.11%
EPS -0.09 0.13 0.86 1.26 1.90 2.09 -1.31 -83.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5948 0.5951 0.5738 0.5754 0.5728 0.5688 0.5698 2.89%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.38 0.42 0.445 0.485 0.495 0.47 0.56 -
P/RPS 1.23 1.39 1.34 1.31 1.13 1.05 4.14 -55.31%
P/EPS -228.75 175.00 26.65 19.77 13.31 11.52 -21.88 374.73%
EY -0.44 0.57 3.75 5.06 7.52 8.68 -4.57 -78.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.38 0.40 0.43 0.44 0.42 0.50 -24.09%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 30/11/16 30/08/16 31/05/16 24/02/16 30/11/15 26/08/15 -
Price 0.445 0.39 0.405 0.47 0.505 0.52 0.475 -
P/RPS 1.44 1.29 1.22 1.27 1.15 1.16 3.51 -44.63%
P/EPS -267.88 162.50 24.25 19.16 13.58 12.75 -18.55 488.23%
EY -0.37 0.62 4.12 5.22 7.37 7.85 -5.39 -83.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.35 0.36 0.42 0.45 0.47 0.43 -7.87%

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