[SEAL] YoY Quarter Result on 31-Mar-2013 [#3]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 115.3%
YoY- -24.28%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 12,875 8,633 157,897 59,535 67,088 7,397 13,706 -1.03%
PBT 960 1,139 117,339 21,353 25,976 780 2,105 -12.25%
Tax -906 -1,992 -27,027 -5,080 -5,520 81 10 -
NP 54 -853 90,312 16,273 20,456 861 2,115 -45.70%
-
NP to SH -25 -191 53,599 8,909 11,765 1,078 2,119 -
-
Tax Rate 94.38% 174.89% 23.03% 23.79% 21.25% -10.38% -0.48% -
Total Cost 12,821 9,486 67,585 43,262 46,632 6,536 11,591 1.69%
-
Net Worth 280,000 241,933 250,301 181,199 153,456 129,359 123,907 14.53%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 280,000 241,933 250,301 181,199 153,456 129,359 123,907 14.53%
NOSH 250,000 212,222 215,776 215,714 196,739 179,666 179,576 5.66%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 0.42% -9.88% 57.20% 27.33% 30.49% 11.64% 15.43% -
ROE -0.01% -0.08% 21.41% 4.92% 7.67% 0.83% 1.71% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 5.15 4.07 73.18 27.60 34.10 4.12 7.63 -6.33%
EPS -0.01 -0.09 24.84 4.13 5.98 0.60 1.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.14 1.16 0.84 0.78 0.72 0.69 8.40%
Adjusted Per Share Value based on latest NOSH - 215,714
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 3.06 2.05 37.57 14.16 15.96 1.76 3.26 -1.04%
EPS -0.01 -0.05 12.75 2.12 2.80 0.26 0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6662 0.5756 0.5955 0.4311 0.3651 0.3078 0.2948 14.54%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.485 0.625 0.63 0.425 0.43 0.59 0.43 -
P/RPS 9.42 15.36 0.86 1.54 1.26 14.33 5.63 8.94%
P/EPS -4,850.00 -694.44 2.54 10.29 7.19 98.33 36.44 -
EY -0.02 -0.14 39.43 9.72 13.91 1.02 2.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.55 0.54 0.51 0.55 0.82 0.62 -5.91%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/05/16 26/05/15 30/05/14 30/05/13 31/05/12 20/05/11 25/05/10 -
Price 0.47 0.61 0.715 0.48 0.44 0.56 0.41 -
P/RPS 9.13 15.00 0.98 1.74 1.29 13.60 5.37 9.23%
P/EPS -4,700.00 -677.78 2.88 11.62 7.36 93.33 34.75 -
EY -0.02 -0.15 34.74 8.60 13.59 1.07 2.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.54 0.62 0.57 0.56 0.78 0.59 -5.50%

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