[SEAL] QoQ Cumulative Quarter Result on 30-Sep-2021 [#1]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
22-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 92.91%
YoY- -300.87%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 9,537 6,653 3,451 1,129 18,805 16,202 7,900 13.41%
PBT 3,876 1,585 1,386 -367 -4,234 -3,469 -5,530 -
Tax 675 1,020 1,343 -315 -5,472 -978 -715 -
NP 4,551 2,605 2,729 -682 -9,706 -4,447 -6,245 -
-
NP to SH 4,321 2,373 2,730 -693 -9,774 -4,505 -6,285 -
-
Tax Rate -17.41% -64.35% -96.90% - - - - -
Total Cost 4,986 4,048 722 1,811 28,511 20,649 14,145 -50.19%
-
Net Worth 310,589 308,607 288,098 299,732 293,001 298,216 296,557 3.13%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 310,589 308,607 288,098 299,732 293,001 298,216 296,557 3.13%
NOSH 289,022 289,022 289,022 265,952 242,952 242,952 242,952 12.30%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 47.72% 39.16% 79.08% -60.41% -51.61% -27.45% -79.05% -
ROE 1.39% 0.77% 0.95% -0.23% -3.34% -1.51% -2.12% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 3.37 2.35 1.31 0.47 7.93 6.83 3.33 0.80%
EPS 1.21 0.90 1.08 -0.29 -4.12 -1.90 -2.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.097 1.09 1.091 1.237 1.236 1.258 1.251 -8.40%
Adjusted Per Share Value based on latest NOSH - 265,952
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 2.27 1.58 0.82 0.27 4.47 3.85 1.88 13.43%
EPS 1.03 0.56 0.65 -0.16 -2.33 -1.07 -1.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.739 0.7343 0.6855 0.7131 0.6971 0.7095 0.7056 3.14%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.215 0.25 0.30 0.34 0.345 0.33 0.38 -
P/RPS 6.38 10.64 22.96 72.97 4.35 4.83 11.40 -32.16%
P/EPS 14.09 29.83 29.02 -118.88 -8.37 -17.36 -14.33 -
EY 7.10 3.35 3.45 -0.84 -11.95 -5.76 -6.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.23 0.27 0.27 0.28 0.26 0.30 -23.74%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 22/08/22 25/05/22 23/02/22 22/11/21 09/09/21 25/05/21 25/02/21 -
Price 0.23 0.24 0.27 0.325 0.385 0.315 0.335 -
P/RPS 6.83 10.21 20.66 69.75 4.85 4.61 10.05 -22.75%
P/EPS 15.07 28.63 26.12 -113.64 -9.34 -16.58 -12.64 -
EY 6.64 3.49 3.83 -0.88 -10.71 -6.03 -7.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.22 0.25 0.26 0.31 0.25 0.27 -15.46%

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