[SEAL] QoQ Quarter Result on 31-Mar-2015 [#3]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- -118.85%
YoY- -100.36%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 23,111 24,068 8,420 8,633 5,919 6,218 10,086 73.54%
PBT 2,885 2,896 1,216 1,139 1,408 333 -7,614 -
Tax -980 -661 -7,951 -1,992 -580 -292 -2,594 -47.64%
NP 1,905 2,235 -6,735 -853 828 41 -10,208 -
-
NP to SH 1,801 2,197 -6,583 -191 1,013 234 -7,515 -
-
Tax Rate 33.97% 22.82% 653.87% 174.89% 41.19% 87.69% - -
Total Cost 21,206 21,833 15,155 9,486 5,091 6,177 20,294 2.96%
-
Net Worth 240,133 239,085 239,578 241,933 245,706 240,381 246,501 -1.72%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 240,133 239,085 239,578 241,933 245,706 240,381 246,501 -1.72%
NOSH 214,404 215,392 215,836 212,222 215,531 212,727 216,229 -0.56%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 8.24% 9.29% -79.99% -9.88% 13.99% 0.66% -101.21% -
ROE 0.75% 0.92% -2.75% -0.08% 0.41% 0.10% -3.05% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 10.78 11.17 3.90 4.07 2.75 2.92 4.66 74.64%
EPS 0.84 1.02 -3.05 -0.09 0.47 0.11 -3.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.11 1.11 1.14 1.14 1.13 1.14 -1.16%
Adjusted Per Share Value based on latest NOSH - 212,222
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 5.50 5.73 2.00 2.05 1.41 1.48 2.40 73.55%
EPS 0.43 0.52 -1.57 -0.05 0.24 0.06 -1.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5713 0.5688 0.57 0.5756 0.5846 0.5719 0.5865 -1.73%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.495 0.47 0.56 0.625 0.65 1.05 1.29 -
P/RPS 4.59 4.21 14.35 15.36 23.67 35.92 27.66 -69.70%
P/EPS 58.93 46.08 -18.36 -694.44 138.30 954.55 -37.12 -
EY 1.70 2.17 -5.45 -0.14 0.72 0.10 -2.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.42 0.50 0.55 0.57 0.93 1.13 -46.58%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 30/11/15 26/08/15 26/05/15 26/02/15 25/11/14 27/08/14 -
Price 0.505 0.52 0.475 0.61 0.695 0.855 1.31 -
P/RPS 4.68 4.65 12.18 15.00 25.31 29.25 28.08 -69.61%
P/EPS 60.12 50.98 -15.57 -677.78 147.87 777.27 -37.69 -
EY 1.66 1.96 -6.42 -0.15 0.68 0.13 -2.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.47 0.43 0.54 0.61 0.76 1.15 -46.40%

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