[SEAL] QoQ Cumulative 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- -0.63%
YoY- 275.88%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 33,397 16,920 71,681 60,054 47,179 24,068 29,190 9.34%
PBT 936 752 5,218 6,741 5,781 2,896 4,099 -62.47%
Tax -1,034 -573 -2,381 -2,547 -1,641 -661 -10,815 -78.94%
NP -98 179 2,837 4,194 4,140 2,235 -6,716 -93.95%
-
NP to SH -179 134 3,596 3,973 3,998 2,197 -5,523 -89.72%
-
Tax Rate 110.47% 76.20% 45.63% 37.78% 28.39% 22.82% 263.84% -
Total Cost 33,495 16,741 68,844 55,860 43,039 21,833 35,906 -4.50%
-
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 -0.07% 0.05% 1.49% 1.64% 1.66% 0.92% -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 15.50 7.58 33.29 27.81 21.95 11.17 13.53 9.44%
EPS -0.08 0.06 1.67 1.84 1.86 1.02 -2.56 -89.97%
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 7.95 4.03 17.05 14.29 11.23 5.73 6.95 9.33%
EPS -0.04 0.03 0.86 0.95 0.95 0.52 -1.31 -90.12%
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 2.45 5.54 1.34 1.74 2.26 4.21 4.14 -29.40%
P/EPS -457.50 700.00 26.65 26.36 26.61 46.08 -21.88 652.01%
EY -0.22 0.14 3.75 3.79 3.76 2.17 -4.57 -86.64%
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 2.87 5.15 1.22 1.69 2.30 4.65 3.51 -12.50%
P/EPS -535.76 650.00 24.25 25.54 27.15 50.98 -18.55 831.80%
EY -0.19 0.15 4.12 3.91 3.68 1.96 -5.39 -89.13%
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