[SEAL] QoQ Quarter Result on 30-Jun-2022 [#4]

Announcement Date
22-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Jun-2022 [#4]
Profit Trend
QoQ- 645.66%
YoY- 136.97%
Quarter Report
View:
Show?
Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 1,611 2,055 7,958 2,884 3,202 2,322 1,129 26.77%
PBT -1,805 -468 1,091 2,291 199 1,753 -367 189.48%
Tax -315 -279 -557 -345 -323 1,658 -315 0.00%
NP -2,120 -747 534 1,946 -124 3,411 -682 113.14%
-
NP to SH -2,030 -736 565 1,948 -357 3,423 -693 104.86%
-
Tax Rate - - 51.05% 15.06% 162.31% -94.58% - -
Total Cost 3,731 2,802 7,424 938 3,326 -1,089 1,811 61.98%
-
Net Worth 292,224 310,306 318,070 310,589 308,607 288,098 299,732 -1.67%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 292,224 310,306 318,070 310,589 308,607 288,098 299,732 -1.67%
NOSH 317,335 289,022 289,022 289,022 289,022 289,022 265,952 12.50%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin -131.60% -36.35% 6.71% 67.48% -3.87% 146.90% -60.41% -
ROE -0.69% -0.24% 0.18% 0.63% -0.12% 1.19% -0.23% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 0.56 0.73 2.75 1.02 1.13 0.88 0.47 12.40%
EPS -0.70 -0.26 0.20 0.69 -0.13 1.30 -0.29 80.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.013 1.096 1.099 1.097 1.09 1.091 1.237 -12.48%
Adjusted Per Share Value based on latest NOSH - 289,022
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 0.38 0.49 1.89 0.69 0.76 0.55 0.27 25.61%
EPS -0.48 -0.18 0.13 0.46 -0.08 0.81 -0.16 108.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6953 0.7383 0.7568 0.739 0.7343 0.6855 0.7131 -1.67%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.30 0.235 0.20 0.215 0.25 0.30 0.34 -
P/RPS 53.72 32.38 7.27 21.11 22.11 34.12 72.97 -18.48%
P/EPS -42.63 -90.40 102.45 31.25 -198.27 23.14 -118.88 -49.55%
EY -2.35 -1.11 0.98 3.20 -0.50 4.32 -0.84 98.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.21 0.18 0.20 0.23 0.27 0.27 7.28%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 24/05/23 23/02/23 24/11/22 22/08/22 25/05/22 23/02/22 22/11/21 -
Price 0.41 0.255 0.22 0.23 0.24 0.27 0.325 -
P/RPS 73.42 35.13 8.00 22.58 21.22 30.71 69.75 3.48%
P/EPS -58.26 -98.09 112.69 33.43 -190.34 20.83 -113.64 -35.97%
EY -1.72 -1.02 0.89 2.99 -0.53 4.80 -0.88 56.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.23 0.20 0.21 0.22 0.25 0.26 33.30%

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