[SEAL] QoQ Quarter Result on 30-Sep-2018 [#1]

Announcement Date
30-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- 402.74%
YoY- 1023.37%
Quarter Report
View:
Show?
Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 23,879 22,084 23,117 31,149 22,273 52,609 23,831 0.13%
PBT 5,884 2,509 1,097 18,551 2,818 10,558 3,847 32.85%
Tax -1,416 -1,339 -308 -5,134 -140 -3,059 -403 131.65%
NP 4,468 1,170 789 13,417 2,678 7,499 3,444 19.00%
-
NP to SH 4,462 1,167 761 13,413 2,668 7,475 3,676 13.83%
-
Tax Rate 24.07% 53.37% 28.08% 27.68% 4.97% 28.97% 10.48% -
Total Cost 19,411 20,914 22,328 17,732 19,595 45,110 20,387 -3.22%
-
Net Worth 286,837 282,096 282,096 279,726 267,873 265,502 256,020 7.89%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 286,837 282,096 282,096 279,726 267,873 265,502 256,020 7.89%
NOSH 242,952 242,952 242,952 242,952 242,952 242,952 242,952 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 18.71% 5.30% 3.41% 43.07% 12.02% 14.25% 14.45% -
ROE 1.56% 0.41% 0.27% 4.80% 1.00% 2.82% 1.44% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 10.07 9.32 9.75 13.14 9.40 22.19 10.05 0.13%
EPS 8.35 6.47 5.98 5.66 1.13 3.15 1.55 208.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.19 1.19 1.18 1.13 1.12 1.08 7.89%
Adjusted Per Share Value based on latest NOSH - 242,952
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 5.68 5.25 5.50 7.41 5.30 12.52 5.67 0.11%
EPS 1.06 0.28 0.18 3.19 0.63 1.78 0.87 14.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6825 0.6712 0.6712 0.6655 0.6373 0.6317 0.6091 7.90%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.305 0.34 0.315 0.375 0.415 0.40 0.425 -
P/RPS 3.03 3.65 3.23 2.85 4.42 1.80 4.23 -19.99%
P/EPS 16.20 69.07 98.12 6.63 36.87 12.69 27.41 -29.64%
EY 6.17 1.45 1.02 15.09 2.71 7.88 3.65 42.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.29 0.26 0.32 0.37 0.36 0.39 -25.71%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 29/08/19 30/05/19 21/02/19 30/11/18 29/08/18 21/05/18 28/02/18 -
Price 0.315 0.31 0.365 0.315 0.38 0.415 0.43 -
P/RPS 3.13 3.33 3.74 2.40 4.04 1.87 4.28 -18.87%
P/EPS 16.74 62.97 113.70 5.57 33.76 13.16 27.73 -28.63%
EY 5.98 1.59 0.88 17.96 2.96 7.60 3.61 40.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.26 0.31 0.27 0.34 0.37 0.40 -25.02%

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