[SEAL] YoY 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- 16.83%
YoY- 73.3%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 16,477 23,111 5,919 64,073 43,423 9,733 11,662 5.92%
PBT 183 2,885 1,408 28,349 10,382 1,716 3,195 -37.88%
Tax -461 -980 -580 -5,944 -4,450 0 0 -
NP -278 1,905 828 22,405 5,932 1,716 3,195 -
-
NP to SH -314 1,801 1,013 7,171 4,138 1,923 3,207 -
-
Tax Rate 251.91% 33.97% 41.19% 20.97% 42.86% 0.00% 0.00% -
Total Cost 16,755 21,206 5,091 41,668 37,491 8,017 8,467 12.03%
-
Net Worth 249,988 240,133 245,706 196,554 172,416 142,738 127,205 11.90%
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 249,988 240,133 245,706 196,554 172,416 142,738 127,205 11.90%
NOSH 242,952 214,404 215,531 215,993 215,520 198,247 179,162 5.20%
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 -1.69% 8.24% 13.99% 34.97% 13.66% 17.63% 27.40% -
ROE -0.13% 0.75% 0.41% 3.65% 2.40% 1.35% 2.52% -
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 7.65 10.78 2.75 29.66 20.15 4.91 6.51 2.72%
EPS -0.15 0.84 0.47 3.32 1.92 0.97 1.79 -
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 3.92 5.50 1.41 15.24 10.33 2.32 2.77 5.95%
EPS -0.07 0.43 0.24 1.71 0.98 0.46 0.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5948 0.5713 0.5846 0.4677 0.4102 0.3396 0.3027 11.90%
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 4.97 4.59 23.67 1.82 2.28 8.96 6.30 -3.87%
P/EPS -260.81 58.93 138.30 16.27 23.96 45.36 22.91 -
EY -0.38 1.70 0.72 6.15 4.17 2.20 4.37 -
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 5.82 4.68 25.31 2.06 2.13 8.96 6.30 -1.31%
P/EPS -305.42 60.12 147.87 18.37 22.40 45.36 22.91 -
EY -0.33 1.66 0.68 5.44 4.47 2.20 4.37 -
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