[SEAL] QoQ Cumulative Quarter Result on 30-Jun-2015 [#4]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- -622.52%
YoY- -109.3%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 60,054 47,179 24,068 29,190 20,770 12,137 6,218 352.89%
PBT 6,741 5,781 2,896 4,099 2,881 1,741 333 641.41%
Tax -2,547 -1,641 -661 -10,815 -2,863 -872 -292 323.18%
NP 4,194 4,140 2,235 -6,716 18 869 41 2081.09%
-
NP to SH 3,973 3,998 2,197 -5,523 1,057 1,247 234 559.45%
-
Tax Rate 37.78% 28.39% 22.82% 263.84% 99.38% 50.09% 87.69% -
Total Cost 55,860 43,039 21,833 35,906 20,752 11,268 6,177 333.47%
-
Net Worth 241,834 240,739 239,085 239,473 245,914 245,100 240,381 0.40%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 241,834 240,739 239,085 239,473 245,914 245,100 240,381 0.40%
NOSH 215,923 214,946 215,392 215,742 215,714 215,000 212,727 0.99%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 6.98% 8.78% 9.29% -23.01% 0.09% 7.16% 0.66% -
ROE 1.64% 1.66% 0.92% -2.31% 0.43% 0.51% 0.10% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 27.81 21.95 11.17 13.53 9.63 5.65 2.92 348.69%
EPS 1.84 1.86 1.02 -2.56 0.49 0.58 0.11 552.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.12 1.11 1.11 1.14 1.14 1.13 -0.59%
Adjusted Per Share Value based on latest NOSH - 215,836
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 14.29 11.23 5.73 6.95 4.94 2.89 1.48 352.80%
EPS 0.95 0.95 0.52 -1.31 0.25 0.30 0.06 529.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5754 0.5728 0.5688 0.5698 0.5851 0.5832 0.5719 0.40%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.485 0.495 0.47 0.56 0.625 0.65 1.05 -
P/RPS 1.74 2.26 4.21 4.14 6.49 11.51 35.92 -86.68%
P/EPS 26.36 26.61 46.08 -21.88 127.55 112.07 954.55 -90.84%
EY 3.79 3.76 2.17 -4.57 0.78 0.89 0.10 1025.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.44 0.42 0.50 0.55 0.57 0.93 -40.17%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/05/16 24/02/16 30/11/15 26/08/15 26/05/15 26/02/15 25/11/14 -
Price 0.47 0.505 0.52 0.475 0.61 0.695 0.855 -
P/RPS 1.69 2.30 4.65 3.51 6.34 12.31 29.25 -85.02%
P/EPS 25.54 27.15 50.98 -18.55 124.49 119.83 777.27 -89.71%
EY 3.91 3.68 1.96 -5.39 0.80 0.83 0.13 865.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.45 0.47 0.43 0.54 0.61 0.76 -32.63%

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