[SEAL] QoQ Quarter Result on 30-Sep-2013 [#1]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 371.07%
YoY- 17.36%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 10,086 157,897 64,073 56,915 43,195 59,535 43,423 -62.31%
PBT -7,614 117,339 28,349 21,437 9,218 21,353 10,382 -
Tax -2,594 -27,027 -5,944 -8,516 -5,486 -5,080 -4,450 -30.28%
NP -10,208 90,312 22,405 12,921 3,732 16,273 5,932 -
-
NP to SH -7,515 53,599 7,171 6,138 1,303 8,909 4,138 -
-
Tax Rate - 23.03% 20.97% 39.73% 59.51% 23.79% 42.86% -
Total Cost 20,294 67,585 41,668 43,994 39,463 43,262 37,491 -33.65%
-
Net Worth 246,501 250,301 196,554 190,191 184,874 181,199 172,416 26.99%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 246,501 250,301 196,554 190,191 184,874 181,199 172,416 26.99%
NOSH 216,229 215,776 215,993 216,126 217,499 215,714 215,520 0.21%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -101.21% 57.20% 34.97% 22.70% 8.64% 27.33% 13.66% -
ROE -3.05% 21.41% 3.65% 3.23% 0.70% 4.92% 2.40% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 4.66 73.18 29.66 26.33 19.86 27.60 20.15 -62.42%
EPS -3.48 24.84 3.32 2.84 0.60 4.13 1.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.16 0.91 0.88 0.85 0.84 0.80 26.71%
Adjusted Per Share Value based on latest NOSH - 216,126
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 2.40 37.57 15.24 13.54 10.28 14.16 10.33 -62.30%
EPS -1.79 12.75 1.71 1.46 0.31 2.12 0.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5865 0.5955 0.4677 0.4525 0.4399 0.4311 0.4102 26.99%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.29 0.63 0.54 0.50 0.515 0.425 0.46 -
P/RPS 27.66 0.86 1.82 1.90 2.59 1.54 2.28 430.39%
P/EPS -37.12 2.54 16.27 17.61 85.97 10.29 23.96 -
EY -2.69 39.43 6.15 5.68 1.16 9.72 4.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.54 0.59 0.57 0.61 0.51 0.58 56.18%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 30/05/14 26/02/14 29/11/13 29/08/13 30/05/13 28/02/13 -
Price 1.31 0.715 0.61 0.525 0.495 0.48 0.43 -
P/RPS 28.08 0.98 2.06 1.99 2.49 1.74 2.13 460.69%
P/EPS -37.69 2.88 18.37 18.49 82.63 11.62 22.40 -
EY -2.65 34.74 5.44 5.41 1.21 8.60 4.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.62 0.67 0.60 0.58 0.57 0.54 65.75%

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