[SEAL] YoY Quarter Result on 31-Mar-2015 [#3]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- -118.85%
YoY- -100.36%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 52,609 34,238 12,875 8,633 157,897 59,535 67,088 -3.96%
PBT 10,558 11,808 960 1,139 117,339 21,353 25,976 -13.92%
Tax -3,059 -3,630 -906 -1,992 -27,027 -5,080 -5,520 -9.36%
NP 7,499 8,178 54 -853 90,312 16,273 20,456 -15.39%
-
NP to SH 7,475 3,595 -25 -191 53,599 8,909 11,765 -7.27%
-
Tax Rate 28.97% 30.74% 94.38% 174.89% 23.03% 23.79% 21.25% -
Total Cost 45,110 26,060 12,821 9,486 67,585 43,262 46,632 -0.55%
-
Net Worth 265,502 250,705 280,000 241,933 250,301 181,199 153,456 9.56%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 265,502 250,705 280,000 241,933 250,301 181,199 153,456 9.56%
NOSH 242,952 242,952 250,000 212,222 215,776 215,714 196,739 3.57%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 14.25% 23.89% 0.42% -9.88% 57.20% 27.33% 30.49% -
ROE 2.82% 1.43% -0.01% -0.08% 21.41% 4.92% 7.67% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 22.19 15.30 5.15 4.07 73.18 27.60 34.10 -6.90%
EPS 3.15 1.61 -0.01 -0.09 24.84 4.13 5.98 -10.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.12 1.12 1.14 1.16 0.84 0.78 6.21%
Adjusted Per Share Value based on latest NOSH - 212,222
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 12.52 8.15 3.06 2.05 37.57 14.16 15.96 -3.96%
EPS 1.78 0.86 -0.01 -0.05 12.75 2.12 2.80 -7.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6317 0.5965 0.6662 0.5756 0.5955 0.4311 0.3651 9.56%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.40 0.48 0.485 0.625 0.63 0.425 0.43 -
P/RPS 1.80 3.14 9.42 15.36 0.86 1.54 1.26 6.12%
P/EPS 12.69 29.89 -4,850.00 -694.44 2.54 10.29 7.19 9.92%
EY 7.88 3.35 -0.02 -0.14 39.43 9.72 13.91 -9.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.43 0.43 0.55 0.54 0.51 0.55 -6.81%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 21/05/18 31/05/17 31/05/16 26/05/15 30/05/14 30/05/13 31/05/12 -
Price 0.415 0.44 0.47 0.61 0.715 0.48 0.44 -
P/RPS 1.87 2.88 9.13 15.00 0.98 1.74 1.29 6.38%
P/EPS 13.16 27.40 -4,700.00 -677.78 2.88 11.62 7.36 10.16%
EY 7.60 3.65 -0.02 -0.15 34.74 8.60 13.59 -9.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.39 0.42 0.54 0.62 0.57 0.56 -6.67%

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