[SEAL] QoQ Annualized Quarter Result on 30-Jun-2017 [#4]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
30-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Jun-2017 [#4]
Profit Trend
QoQ- -298.08%
YoY- -350.67%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 146,132 113,980 132,636 83,150 90,180 66,794 67,680 67.13%
PBT 21,142 10,598 5,808 8,752 16,988 1,872 3,008 267.36%
Tax -5,269 -1,786 -1,960 -7,946 -6,218 -2,068 -2,292 74.27%
NP 15,873 8,812 3,848 806 10,769 -196 716 690.64%
-
NP to SH 16,460 9,740 4,776 -9,014 4,550 -358 536 882.68%
-
Tax Rate 24.92% 16.85% 33.75% 90.79% 36.60% 110.47% 76.20% -
Total Cost 130,258 105,168 128,788 82,344 79,410 66,990 66,964 55.88%
-
Net Worth 265,502 256,020 253,650 240,766 250,705 249,988 250,133 4.05%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 265,502 256,020 253,650 240,766 250,705 249,988 250,133 4.05%
NOSH 242,952 242,952 242,952 242,952 242,952 242,952 223,333 5.77%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 10.86% 7.73% 2.90% 0.97% 11.94% -0.29% 1.06% -
ROE 6.20% 3.80% 1.88% -3.74% 1.82% -0.14% 0.21% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 61.64 48.08 55.95 36.61 40.29 30.99 30.30 60.62%
EPS 6.95 4.10 2.00 -3.97 2.03 -0.16 0.24 844.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.08 1.07 1.06 1.12 1.16 1.12 0.00%
Adjusted Per Share Value based on latest NOSH - 242,952
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 34.77 27.12 31.56 19.78 21.46 15.89 16.10 67.15%
EPS 3.92 2.32 1.14 -2.14 1.08 -0.09 0.13 870.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6317 0.6091 0.6035 0.5728 0.5965 0.5948 0.5951 4.06%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.40 0.425 0.425 0.525 0.48 0.38 0.42 -
P/RPS 0.65 0.88 0.76 1.43 1.19 1.23 1.39 -39.78%
P/EPS 5.76 10.34 21.09 -13.23 23.61 -228.75 175.00 -89.75%
EY 17.36 9.67 4.74 -7.56 4.24 -0.44 0.57 877.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.39 0.40 0.50 0.43 0.33 0.38 -3.54%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 21/05/18 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 -
Price 0.415 0.43 0.445 0.46 0.44 0.445 0.39 -
P/RPS 0.67 0.89 0.80 1.26 1.09 1.44 1.29 -35.41%
P/EPS 5.98 10.47 22.09 -11.59 21.64 -267.88 162.50 -88.95%
EY 16.73 9.56 4.53 -8.63 4.62 -0.37 0.62 801.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.40 0.42 0.43 0.39 0.38 0.35 3.77%

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