[SEAL] QoQ Quarter Result on 30-Jun-2013 [#4]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- -85.37%
YoY- -47.84%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 157,897 64,073 56,915 43,195 59,535 43,423 37,147 162.63%
PBT 117,339 28,349 21,437 9,218 21,353 10,382 11,861 361.48%
Tax -27,027 -5,944 -8,516 -5,486 -5,080 -4,450 -3,020 331.62%
NP 90,312 22,405 12,921 3,732 16,273 5,932 8,841 371.45%
-
NP to SH 53,599 7,171 6,138 1,303 8,909 4,138 5,230 372.48%
-
Tax Rate 23.03% 20.97% 39.73% 59.51% 23.79% 42.86% 25.46% -
Total Cost 67,585 41,668 43,994 39,463 43,262 37,491 28,306 78.73%
-
Net Worth 250,301 196,554 190,191 184,874 181,199 172,416 168,570 30.18%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 250,301 196,554 190,191 184,874 181,199 172,416 168,570 30.18%
NOSH 215,776 215,993 216,126 217,499 215,714 215,520 216,115 -0.10%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 57.20% 34.97% 22.70% 8.64% 27.33% 13.66% 23.80% -
ROE 21.41% 3.65% 3.23% 0.70% 4.92% 2.40% 3.10% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 73.18 29.66 26.33 19.86 27.60 20.15 17.19 162.90%
EPS 24.84 3.32 2.84 0.60 4.13 1.92 2.42 372.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 0.91 0.88 0.85 0.84 0.80 0.78 30.32%
Adjusted Per Share Value based on latest NOSH - 217,499
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 37.57 15.24 13.54 10.28 14.16 10.33 8.84 162.60%
EPS 12.75 1.71 1.46 0.31 2.12 0.98 1.24 373.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5955 0.4677 0.4525 0.4399 0.4311 0.4102 0.4011 30.17%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.63 0.54 0.50 0.515 0.425 0.46 0.46 -
P/RPS 0.86 1.82 1.90 2.59 1.54 2.28 2.68 -53.16%
P/EPS 2.54 16.27 17.61 85.97 10.29 23.96 19.01 -73.89%
EY 39.43 6.15 5.68 1.16 9.72 4.17 5.26 283.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.59 0.57 0.61 0.51 0.58 0.59 -5.73%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 26/02/14 29/11/13 29/08/13 30/05/13 28/02/13 28/11/12 -
Price 0.715 0.61 0.525 0.495 0.48 0.43 0.46 -
P/RPS 0.98 2.06 1.99 2.49 1.74 2.13 2.68 -48.89%
P/EPS 2.88 18.37 18.49 82.63 11.62 22.40 19.01 -71.61%
EY 34.74 5.44 5.41 1.21 8.60 4.47 5.26 252.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.67 0.60 0.58 0.57 0.54 0.59 3.36%

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