[SEAL] YoY Cumulative 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- 116.83%
YoY- 42.07%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 33,397 47,179 12,137 120,988 80,570 21,773 18,088 10.75%
PBT 936 5,781 1,741 49,786 22,243 3,081 4,046 -21.63%
Tax -1,034 -1,641 -872 -14,460 -7,470 0 0 -
NP -98 4,140 869 35,326 14,773 3,081 4,046 -
-
NP to SH -179 3,998 1,247 13,309 9,368 3,473 4,165 -
-
Tax Rate 110.47% 28.39% 50.09% 29.04% 33.58% 0.00% 0.00% -
Total Cost 33,495 43,039 11,268 85,662 65,797 18,692 14,042 15.57%
-
Net Worth 249,988 240,739 245,100 196,291 172,682 142,077 126,916 11.94%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 249,988 240,739 245,100 196,291 172,682 142,077 126,916 11.94%
NOSH 242,952 214,946 215,000 215,705 215,852 197,329 178,755 5.24%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -0.29% 8.78% 7.16% 29.20% 18.34% 14.15% 22.37% -
ROE -0.07% 1.66% 0.51% 6.78% 5.43% 2.44% 3.28% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 15.50 21.95 5.65 56.09 37.33 11.03 10.12 7.35%
EPS -0.08 1.86 0.58 6.17 4.34 1.76 2.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.12 1.14 0.91 0.80 0.72 0.71 8.51%
Adjusted Per Share Value based on latest NOSH - 215,993
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 7.95 11.23 2.89 28.79 19.17 5.18 4.30 10.77%
EPS -0.04 0.95 0.30 3.17 2.23 0.83 0.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5948 0.5728 0.5832 0.467 0.4109 0.338 0.302 11.94%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.38 0.495 0.65 0.54 0.46 0.44 0.41 -
P/RPS 2.45 2.26 11.51 0.96 1.23 3.99 4.05 -8.02%
P/EPS -457.50 26.61 112.07 8.75 10.60 25.00 17.60 -
EY -0.22 3.76 0.89 11.43 9.43 4.00 5.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.44 0.57 0.59 0.58 0.61 0.58 -8.96%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 24/02/16 26/02/15 26/02/14 28/02/13 29/02/12 28/02/11 -
Price 0.445 0.505 0.695 0.61 0.43 0.44 0.41 -
P/RPS 2.87 2.30 12.31 1.09 1.15 3.99 4.05 -5.57%
P/EPS -535.76 27.15 119.83 9.89 9.91 25.00 17.60 -
EY -0.19 3.68 0.83 10.11 10.09 4.00 5.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.45 0.61 0.67 0.54 0.61 0.58 -6.79%

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