[SEAL] QoQ Quarter Result on 30-Sep-2014 [#1]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 103.11%
YoY- -96.19%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 8,420 8,633 5,919 6,218 10,086 157,897 64,073 -74.24%
PBT 1,216 1,139 1,408 333 -7,614 117,339 28,349 -87.81%
Tax -7,951 -1,992 -580 -292 -2,594 -27,027 -5,944 21.46%
NP -6,735 -853 828 41 -10,208 90,312 22,405 -
-
NP to SH -6,583 -191 1,013 234 -7,515 53,599 7,171 -
-
Tax Rate 653.87% 174.89% 41.19% 87.69% - 23.03% 20.97% -
Total Cost 15,155 9,486 5,091 6,177 20,294 67,585 41,668 -49.14%
-
Net Worth 239,578 241,933 245,706 240,381 246,501 250,301 196,554 14.14%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 239,578 241,933 245,706 240,381 246,501 250,301 196,554 14.14%
NOSH 215,836 212,222 215,531 212,727 216,229 215,776 215,993 -0.04%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -79.99% -9.88% 13.99% 0.66% -101.21% 57.20% 34.97% -
ROE -2.75% -0.08% 0.41% 0.10% -3.05% 21.41% 3.65% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 3.90 4.07 2.75 2.92 4.66 73.18 29.66 -74.23%
EPS -3.05 -0.09 0.47 0.11 -3.48 24.84 3.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.14 1.14 1.13 1.14 1.16 0.91 14.20%
Adjusted Per Share Value based on latest NOSH - 212,727
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 2.00 2.05 1.41 1.48 2.40 37.57 15.24 -74.27%
EPS -1.57 -0.05 0.24 0.06 -1.79 12.75 1.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.5756 0.5846 0.5719 0.5865 0.5955 0.4677 14.13%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.56 0.625 0.65 1.05 1.29 0.63 0.54 -
P/RPS 14.35 15.36 23.67 35.92 27.66 0.86 1.82 297.64%
P/EPS -18.36 -694.44 138.30 954.55 -37.12 2.54 16.27 -
EY -5.45 -0.14 0.72 0.10 -2.69 39.43 6.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.55 0.57 0.93 1.13 0.54 0.59 -10.47%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 26/05/15 26/02/15 25/11/14 27/08/14 30/05/14 26/02/14 -
Price 0.475 0.61 0.695 0.855 1.31 0.715 0.61 -
P/RPS 12.18 15.00 25.31 29.25 28.08 0.98 2.06 228.04%
P/EPS -15.57 -677.78 147.87 777.27 -37.69 2.88 18.37 -
EY -6.42 -0.15 0.68 0.13 -2.65 34.74 5.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.54 0.61 0.76 1.15 0.62 0.67 -25.65%

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