[SEAL] QoQ TTM Result on 30-Sep-2015 [#1]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 35.52%
YoY- -106.66%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 71,680 68,474 64,232 47,040 29,190 30,856 180,120 -45.92%
PBT 5,217 7,957 8,136 6,659 4,096 -4,734 111,466 -87.03%
Tax -2,381 -10,498 -11,584 -11,184 -10,815 -5,458 -30,493 -81.75%
NP 2,836 -2,541 -3,448 -4,525 -6,719 -10,192 80,973 -89.31%
-
NP to SH 3,595 -2,610 -2,776 -3,564 -5,527 -6,459 47,331 -82.09%
-
Tax Rate 45.64% 131.93% 142.38% 167.95% 264.04% - 27.36% -
Total Cost 68,844 71,015 67,680 51,565 35,909 41,048 99,147 -21.60%
-
Net Worth 249,035 280,000 240,133 239,085 239,578 241,933 245,706 0.90%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 249,035 280,000 240,133 239,085 239,578 241,933 245,706 0.90%
NOSH 222,352 250,000 214,404 215,392 215,836 212,222 215,531 2.10%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 3.96% -3.71% -5.37% -9.62% -23.02% -33.03% 44.96% -
ROE 1.44% -0.93% -1.16% -1.49% -2.31% -2.67% 19.26% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 32.24 27.39 29.96 21.84 13.52 14.54 83.57 -47.03%
EPS 1.62 -1.04 -1.29 -1.65 -2.56 -3.04 21.96 -82.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.12 1.12 1.11 1.11 1.14 1.14 -1.17%
Adjusted Per Share Value based on latest NOSH - 215,392
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 17.05 16.29 15.28 11.19 6.95 7.34 42.86 -45.94%
EPS 0.86 -0.62 -0.66 -0.85 -1.32 -1.54 11.26 -82.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5925 0.6662 0.5713 0.5688 0.57 0.5756 0.5846 0.89%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.445 0.485 0.495 0.47 0.56 0.625 0.65 -
P/RPS 1.38 1.77 1.65 2.15 4.14 4.30 0.78 46.33%
P/EPS 27.52 -46.46 -38.23 -28.40 -21.87 -20.54 2.96 342.75%
EY 3.63 -2.15 -2.62 -3.52 -4.57 -4.87 33.78 -77.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.43 0.44 0.42 0.50 0.55 0.57 -21.04%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 31/05/16 24/02/16 30/11/15 26/08/15 26/05/15 26/02/15 -
Price 0.405 0.47 0.505 0.52 0.475 0.61 0.695 -
P/RPS 1.26 1.72 1.69 2.38 3.51 4.20 0.83 32.12%
P/EPS 25.05 -45.02 -39.00 -31.43 -18.55 -20.04 3.16 298.07%
EY 3.99 -2.22 -2.56 -3.18 -5.39 -4.99 31.60 -74.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.42 0.45 0.47 0.43 0.54 0.61 -29.66%

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