[SEAL] QoQ Cumulative Quarter Result on 30-Sep-2017 [#1]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
30-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- 113.25%
YoY- 791.04%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 131,872 109,599 56,990 33,159 83,150 67,635 33,397 150.45%
PBT 18,675 15,857 5,299 1,452 8,752 12,741 936 639.66%
Tax -4,092 -3,952 -893 -490 -7,946 -4,664 -1,034 150.82%
NP 14,583 11,905 4,406 962 806 8,077 -98 -
-
NP to SH 15,013 12,345 4,870 1,194 -9,014 3,413 -179 -
-
Tax Rate 21.91% 24.92% 16.85% 33.75% 90.79% 36.61% 110.47% -
Total Cost 117,289 97,694 52,584 32,197 82,344 59,558 33,495 131.12%
-
Net Worth 267,873 265,502 256,020 253,650 240,766 250,705 249,988 4.72%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 267,873 265,502 256,020 253,650 240,766 250,705 249,988 4.72%
NOSH 242,952 242,952 242,952 242,952 242,952 242,952 242,952 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 11.06% 10.86% 7.73% 2.90% 0.97% 11.94% -0.29% -
ROE 5.60% 4.65% 1.90% 0.47% -3.74% 1.36% -0.07% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 55.63 46.23 24.04 13.99 36.61 30.22 15.50 134.96%
EPS 6.33 5.21 2.05 0.50 -3.97 1.52 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.12 1.08 1.07 1.06 1.12 1.16 -1.73%
Adjusted Per Share Value based on latest NOSH - 242,952
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 31.38 26.08 13.56 7.89 19.78 16.09 7.95 150.38%
EPS 3.57 2.94 1.16 0.28 -2.14 0.81 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6373 0.6317 0.6091 0.6035 0.5728 0.5965 0.5948 4.72%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.415 0.40 0.425 0.425 0.525 0.48 0.38 -
P/RPS 0.75 0.87 1.77 3.04 1.43 1.59 2.45 -54.67%
P/EPS 6.55 7.68 20.69 84.38 -13.23 31.48 -457.50 -
EY 15.26 13.02 4.83 1.19 -7.56 3.18 -0.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.36 0.39 0.40 0.50 0.43 0.33 7.94%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 21/05/18 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 -
Price 0.38 0.415 0.43 0.445 0.46 0.44 0.445 -
P/RPS 0.68 0.90 1.79 3.18 1.26 1.46 2.87 -61.81%
P/EPS 6.00 7.97 20.93 88.35 -11.59 28.86 -535.76 -
EY 16.67 12.55 4.78 1.13 -8.63 3.47 -0.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.37 0.40 0.42 0.43 0.39 0.38 -7.16%

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