[SEAL] QoQ TTM Result on 30-Sep-2014 [#1]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- -9.94%
YoY- 161.07%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 29,190 30,856 180,120 238,274 288,971 322,080 223,718 -74.37%
PBT 4,096 -4,734 111,466 138,407 159,511 176,343 80,357 -86.32%
Tax -10,815 -5,458 -30,493 -35,857 -44,081 -46,973 -25,026 -42.92%
NP -6,719 -10,192 80,973 102,550 115,430 129,370 55,331 -
-
NP to SH -5,527 -6,459 47,331 53,489 59,393 68,211 23,521 -
-
Tax Rate 264.04% - 27.36% 25.91% 27.64% 26.64% 31.14% -
Total Cost 35,909 41,048 99,147 135,724 173,541 192,710 168,387 -64.40%
-
Net Worth 239,578 241,933 245,706 240,381 246,501 250,301 196,554 14.14%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 239,578 241,933 245,706 240,381 246,501 250,301 196,554 14.14%
NOSH 215,836 212,222 215,531 212,727 216,229 215,776 215,993 -0.04%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -23.02% -33.03% 44.96% 43.04% 39.95% 40.17% 24.73% -
ROE -2.31% -2.67% 19.26% 22.25% 24.09% 27.25% 11.97% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 13.52 14.54 83.57 112.01 133.64 149.27 103.58 -74.36%
EPS -2.56 -3.04 21.96 25.14 27.47 31.61 10.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.14 1.14 1.13 1.14 1.16 0.91 14.20%
Adjusted Per Share Value based on latest NOSH - 212,727
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 6.95 7.34 42.86 56.69 68.75 76.63 53.23 -74.35%
EPS -1.32 -1.54 11.26 12.73 14.13 16.23 5.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.5756 0.5846 0.5719 0.5865 0.5955 0.4677 14.13%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.56 0.625 0.65 1.05 1.29 0.63 0.54 -
P/RPS 4.14 4.30 0.78 0.94 0.97 0.42 0.52 300.23%
P/EPS -21.87 -20.54 2.96 4.18 4.70 1.99 4.96 -
EY -4.57 -4.87 33.78 23.95 21.29 50.18 20.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.55 0.57 0.93 1.13 0.54 0.59 -10.47%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 26/05/15 26/02/15 25/11/14 27/08/14 30/05/14 26/02/14 -
Price 0.475 0.61 0.695 0.855 1.31 0.715 0.61 -
P/RPS 3.51 4.20 0.83 0.76 0.98 0.48 0.59 229.39%
P/EPS -18.55 -20.04 3.16 3.40 4.77 2.26 5.60 -
EY -5.39 -4.99 31.60 29.41 20.97 44.21 17.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.54 0.61 0.76 1.15 0.62 0.67 -25.65%

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