[SEAL] YoY Annualized Quarter Result on 30-Jun-2015 [#4]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- -491.89%
YoY- -109.3%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 131,872 83,150 71,681 29,190 287,089 183,300 122,684 1.21%
PBT 18,675 8,752 5,218 4,099 159,511 52,814 42,514 -12.80%
Tax -4,092 -7,946 -2,381 -10,815 -44,081 -18,036 -13,427 -17.95%
NP 14,583 806 2,837 -6,716 115,430 34,778 29,087 -10.86%
-
NP to SH 15,013 -9,014 3,596 -5,523 59,392 19,581 17,736 -2.73%
-
Tax Rate 21.91% 90.79% 45.63% 263.84% 27.64% 34.15% 31.58% -
Total Cost 117,289 82,344 68,844 35,906 171,659 148,522 93,597 3.83%
-
Net Worth 267,873 240,766 241,168 239,473 243,852 183,513 150,193 10.11%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 267,873 240,766 241,168 239,473 243,852 183,513 150,193 10.11%
NOSH 242,952 242,952 215,329 215,742 215,798 215,898 197,622 3.50%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 11.06% 0.97% 3.96% -23.01% 40.21% 18.97% 23.71% -
ROE 5.60% -3.74% 1.49% -2.31% 24.36% 10.67% 11.81% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 55.63 36.61 33.29 13.53 133.04 84.90 62.08 -1.81%
EPS 6.33 -3.97 1.67 -2.56 27.52 9.07 8.98 -5.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.06 1.12 1.11 1.13 0.85 0.76 6.83%
Adjusted Per Share Value based on latest NOSH - 215,836
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 31.38 19.78 17.05 6.95 68.31 43.61 29.19 1.21%
EPS 3.57 -2.14 0.86 -1.31 14.13 4.66 4.22 -2.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6373 0.5728 0.5738 0.5698 0.5802 0.4366 0.3573 10.11%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.415 0.525 0.445 0.56 1.29 0.515 0.49 -
P/RPS 0.75 1.43 1.34 4.14 0.97 0.61 0.79 -0.86%
P/EPS 6.55 -13.23 26.65 -21.88 4.69 5.68 5.46 3.07%
EY 15.26 -7.56 3.75 -4.57 21.33 17.61 18.32 -2.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.50 0.40 0.50 1.14 0.61 0.64 -8.72%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 30/08/17 30/08/16 26/08/15 27/08/14 29/08/13 29/08/12 -
Price 0.38 0.46 0.405 0.475 1.31 0.495 0.56 -
P/RPS 0.68 1.26 1.22 3.51 0.98 0.58 0.90 -4.56%
P/EPS 6.00 -11.59 24.25 -18.55 4.76 5.46 6.24 -0.65%
EY 16.67 -8.63 4.12 -5.39 21.01 18.32 16.03 0.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.43 0.36 0.43 1.16 0.58 0.74 -12.15%

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