[SEAL] QoQ Quarter Result on 31-Dec-2013 [#2]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 16.83%
YoY- 73.3%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 6,218 10,086 157,897 64,073 56,915 43,195 59,535 -77.79%
PBT 333 -7,614 117,339 28,349 21,437 9,218 21,353 -93.74%
Tax -292 -2,594 -27,027 -5,944 -8,516 -5,486 -5,080 -85.08%
NP 41 -10,208 90,312 22,405 12,921 3,732 16,273 -98.14%
-
NP to SH 234 -7,515 53,599 7,171 6,138 1,303 8,909 -91.14%
-
Tax Rate 87.69% - 23.03% 20.97% 39.73% 59.51% 23.79% -
Total Cost 6,177 20,294 67,585 41,668 43,994 39,463 43,262 -72.64%
-
Net Worth 240,381 246,501 250,301 196,554 190,191 184,874 181,199 20.71%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 240,381 246,501 250,301 196,554 190,191 184,874 181,199 20.71%
NOSH 212,727 216,229 215,776 215,993 216,126 217,499 215,714 -0.92%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 0.66% -101.21% 57.20% 34.97% 22.70% 8.64% 27.33% -
ROE 0.10% -3.05% 21.41% 3.65% 3.23% 0.70% 4.92% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 2.92 4.66 73.18 29.66 26.33 19.86 27.60 -77.60%
EPS 0.11 -3.48 24.84 3.32 2.84 0.60 4.13 -91.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.14 1.16 0.91 0.88 0.85 0.84 21.83%
Adjusted Per Share Value based on latest NOSH - 215,993
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 1.48 2.40 37.57 15.24 13.54 10.28 14.16 -77.78%
EPS 0.06 -1.79 12.75 1.71 1.46 0.31 2.12 -90.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5719 0.5865 0.5955 0.4677 0.4525 0.4399 0.4311 20.71%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.05 1.29 0.63 0.54 0.50 0.515 0.425 -
P/RPS 35.92 27.66 0.86 1.82 1.90 2.59 1.54 714.78%
P/EPS 954.55 -37.12 2.54 16.27 17.61 85.97 10.29 1943.58%
EY 0.10 -2.69 39.43 6.15 5.68 1.16 9.72 -95.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.13 0.54 0.59 0.57 0.61 0.51 49.20%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 27/08/14 30/05/14 26/02/14 29/11/13 29/08/13 30/05/13 -
Price 0.855 1.31 0.715 0.61 0.525 0.495 0.48 -
P/RPS 29.25 28.08 0.98 2.06 1.99 2.49 1.74 555.09%
P/EPS 777.27 -37.69 2.88 18.37 18.49 82.63 11.62 1543.61%
EY 0.13 -2.65 34.74 5.44 5.41 1.21 8.60 -93.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.15 0.62 0.67 0.60 0.58 0.57 21.12%

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