[SEAL] YoY Cumulative Quarter Result on 31-Mar-2021 [#3]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 28.32%
YoY- -280.13%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 11,024 11,624 6,653 16,202 31,051 76,350 109,599 -31.78%
PBT -3,835 -1,182 1,585 -3,469 4,550 22,157 15,857 -
Tax -1,276 -1,151 1,020 -978 -1,989 -6,781 -3,952 -17.15%
NP -5,111 -2,333 2,605 -4,447 2,561 15,376 11,905 -
-
NP to SH -4,953 -2,201 2,373 -4,505 2,501 15,341 12,345 -
-
Tax Rate - - -64.35% - 43.71% 30.60% 24.92% -
Total Cost 16,135 13,957 4,048 20,649 28,490 60,974 97,694 -25.90%
-
Net Worth 350,921 292,224 308,607 298,216 289,208 282,096 265,502 4.75%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 350,921 292,224 308,607 298,216 289,208 282,096 265,502 4.75%
NOSH 420,301 317,335 289,022 242,952 242,952 242,952 242,952 9.55%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin -46.36% -20.07% 39.16% -27.45% 8.25% 20.14% 10.86% -
ROE -1.41% -0.75% 0.77% -1.51% 0.86% 5.44% 4.65% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 2.65 4.03 2.35 6.83 13.10 32.21 46.23 -37.87%
EPS -0.82 -0.77 0.90 -1.90 1.06 6.47 5.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.845 1.013 1.09 1.258 1.22 1.19 1.12 -4.58%
Adjusted Per Share Value based on latest NOSH - 242,952
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 2.62 2.77 1.58 3.85 7.39 18.17 26.08 -31.79%
EPS -1.18 -0.52 0.56 -1.07 0.60 3.65 2.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8349 0.6953 0.7343 0.7095 0.6881 0.6712 0.6317 4.75%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.57 0.30 0.25 0.33 0.21 0.34 0.40 -
P/RPS 21.47 7.45 10.64 4.83 1.60 1.06 0.87 70.54%
P/EPS -47.79 -39.32 29.83 -17.36 19.90 5.25 7.68 -
EY -2.09 -2.54 3.35 -5.76 5.02 19.03 13.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.30 0.23 0.26 0.17 0.29 0.36 10.89%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 28/05/24 24/05/23 25/05/22 25/05/21 25/06/20 30/05/19 21/05/18 -
Price 0.55 0.41 0.24 0.315 0.29 0.31 0.415 -
P/RPS 20.72 10.18 10.21 4.61 2.21 0.96 0.90 68.58%
P/EPS -46.12 -53.74 28.63 -16.58 27.49 4.79 7.97 -
EY -2.17 -1.86 3.49 -6.03 3.64 20.88 12.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.40 0.22 0.25 0.24 0.26 0.37 9.83%

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