[SEAL] QoQ Cumulative Quarter Result on 31-Mar-2017 [#3]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
31-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 2006.7%
YoY- -14.1%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 56,990 33,159 83,150 67,635 33,397 16,920 71,681 -14.14%
PBT 5,299 1,452 8,752 12,741 936 752 5,218 1.02%
Tax -893 -490 -7,946 -4,664 -1,034 -573 -2,381 -47.90%
NP 4,406 962 806 8,077 -98 179 2,837 34.00%
-
NP to SH 4,870 1,194 -9,014 3,413 -179 134 3,596 22.33%
-
Tax Rate 16.85% 33.75% 90.79% 36.61% 110.47% 76.20% 45.63% -
Total Cost 52,584 32,197 82,344 59,558 33,495 16,741 68,844 -16.40%
-
Net Worth 256,020 253,650 240,766 250,705 249,988 250,133 241,168 4.05%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 256,020 253,650 240,766 250,705 249,988 250,133 241,168 4.05%
NOSH 242,952 242,952 242,952 242,952 242,952 223,333 215,329 8.35%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 7.73% 2.90% 0.97% 11.94% -0.29% 1.06% 3.96% -
ROE 1.90% 0.47% -3.74% 1.36% -0.07% 0.05% 1.49% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 24.04 13.99 36.61 30.22 15.50 7.58 33.29 -19.46%
EPS 2.05 0.50 -3.97 1.52 -0.08 0.06 1.67 14.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.07 1.06 1.12 1.16 1.12 1.12 -2.38%
Adjusted Per Share Value based on latest NOSH - 242,952
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 13.56 7.89 19.78 16.09 7.95 4.03 17.05 -14.12%
EPS 1.16 0.28 -2.14 0.81 -0.04 0.03 0.86 22.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6091 0.6035 0.5728 0.5965 0.5948 0.5951 0.5738 4.04%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.425 0.425 0.525 0.48 0.38 0.42 0.445 -
P/RPS 1.77 3.04 1.43 1.59 2.45 5.54 1.34 20.32%
P/EPS 20.69 84.38 -13.23 31.48 -457.50 700.00 26.65 -15.48%
EY 4.83 1.19 -7.56 3.18 -0.22 0.14 3.75 18.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.40 0.50 0.43 0.33 0.38 0.40 -1.66%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 -
Price 0.43 0.445 0.46 0.44 0.445 0.39 0.405 -
P/RPS 1.79 3.18 1.26 1.46 2.87 5.15 1.22 29.03%
P/EPS 20.93 88.35 -11.59 28.86 -535.76 650.00 24.25 -9.32%
EY 4.78 1.13 -8.63 3.47 -0.19 0.15 4.12 10.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.42 0.43 0.39 0.38 0.35 0.36 7.25%

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