[SEAL] QoQ Quarter Result on 31-Mar-2014 [#3]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 647.44%
YoY- 501.63%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 5,919 6,218 10,086 157,897 64,073 56,915 43,195 -73.32%
PBT 1,408 333 -7,614 117,339 28,349 21,437 9,218 -71.32%
Tax -580 -292 -2,594 -27,027 -5,944 -8,516 -5,486 -77.54%
NP 828 41 -10,208 90,312 22,405 12,921 3,732 -63.25%
-
NP to SH 1,013 234 -7,515 53,599 7,171 6,138 1,303 -15.41%
-
Tax Rate 41.19% 87.69% - 23.03% 20.97% 39.73% 59.51% -
Total Cost 5,091 6,177 20,294 67,585 41,668 43,994 39,463 -74.37%
-
Net Worth 245,706 240,381 246,501 250,301 196,554 190,191 184,874 20.81%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 245,706 240,381 246,501 250,301 196,554 190,191 184,874 20.81%
NOSH 215,531 212,727 216,229 215,776 215,993 216,126 217,499 -0.60%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 13.99% 0.66% -101.21% 57.20% 34.97% 22.70% 8.64% -
ROE 0.41% 0.10% -3.05% 21.41% 3.65% 3.23% 0.70% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 2.75 2.92 4.66 73.18 29.66 26.33 19.86 -73.13%
EPS 0.47 0.11 -3.48 24.84 3.32 2.84 0.60 -14.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.13 1.14 1.16 0.91 0.88 0.85 21.55%
Adjusted Per Share Value based on latest NOSH - 215,776
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 1.41 1.48 2.40 37.57 15.24 13.54 10.28 -73.30%
EPS 0.24 0.06 -1.79 12.75 1.71 1.46 0.31 -15.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5846 0.5719 0.5865 0.5955 0.4677 0.4525 0.4399 20.81%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.65 1.05 1.29 0.63 0.54 0.50 0.515 -
P/RPS 23.67 35.92 27.66 0.86 1.82 1.90 2.59 335.36%
P/EPS 138.30 954.55 -37.12 2.54 16.27 17.61 85.97 37.17%
EY 0.72 0.10 -2.69 39.43 6.15 5.68 1.16 -27.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.93 1.13 0.54 0.59 0.57 0.61 -4.40%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 25/11/14 27/08/14 30/05/14 26/02/14 29/11/13 29/08/13 -
Price 0.695 0.855 1.31 0.715 0.61 0.525 0.495 -
P/RPS 25.31 29.25 28.08 0.98 2.06 1.99 2.49 367.26%
P/EPS 147.87 777.27 -37.69 2.88 18.37 18.49 82.63 47.24%
EY 0.68 0.13 -2.65 34.74 5.44 5.41 1.21 -31.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.76 1.15 0.62 0.67 0.60 0.58 3.40%

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