[SEAL] QoQ Annualized Quarter Result on 31-Dec-2016 [#2]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- -166.79%
YoY- -104.48%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 132,636 83,150 90,180 66,794 67,680 71,681 80,072 39.95%
PBT 5,808 8,752 16,988 1,872 3,008 5,218 8,988 -25.23%
Tax -1,960 -7,946 -6,218 -2,068 -2,292 -2,381 -3,396 -30.65%
NP 3,848 806 10,769 -196 716 2,837 5,592 -22.03%
-
NP to SH 4,776 -9,014 4,550 -358 536 3,596 5,297 -6.66%
-
Tax Rate 33.75% 90.79% 36.60% 110.47% 76.20% 45.63% 37.78% -
Total Cost 128,788 82,344 79,410 66,990 66,964 68,844 74,480 44.01%
-
Net Worth 253,650 240,766 250,705 249,988 250,133 241,168 241,834 3.22%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 253,650 240,766 250,705 249,988 250,133 241,168 241,834 3.22%
NOSH 242,952 242,952 242,952 242,952 223,333 215,329 215,923 8.17%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 2.90% 0.97% 11.94% -0.29% 1.06% 3.96% 6.98% -
ROE 1.88% -3.74% 1.82% -0.14% 0.21% 1.49% 2.19% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 55.95 36.61 40.29 30.99 30.30 33.29 37.08 31.52%
EPS 2.00 -3.97 2.03 -0.16 0.24 1.67 2.45 -12.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.06 1.12 1.16 1.12 1.12 1.12 -2.99%
Adjusted Per Share Value based on latest NOSH - 242,952
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 31.56 19.78 21.46 15.89 16.10 17.05 19.05 39.96%
EPS 1.14 -2.14 1.08 -0.09 0.13 0.86 1.26 -6.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6035 0.5728 0.5965 0.5948 0.5951 0.5738 0.5754 3.22%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.425 0.525 0.48 0.38 0.42 0.445 0.485 -
P/RPS 0.76 1.43 1.19 1.23 1.39 1.34 1.31 -30.41%
P/EPS 21.09 -13.23 23.61 -228.75 175.00 26.65 19.77 4.39%
EY 4.74 -7.56 4.24 -0.44 0.57 3.75 5.06 -4.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.50 0.43 0.33 0.38 0.40 0.43 -4.70%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 -
Price 0.445 0.46 0.44 0.445 0.39 0.405 0.47 -
P/RPS 0.80 1.26 1.09 1.44 1.29 1.22 1.27 -26.49%
P/EPS 22.09 -11.59 21.64 -267.88 162.50 24.25 19.16 9.94%
EY 4.53 -8.63 4.62 -0.37 0.62 4.12 5.22 -9.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.39 0.38 0.35 0.36 0.42 0.00%

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