[SEAL] QoQ Quarter Result on 31-Mar-2018 [#3]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
21-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- 103.35%
YoY- 107.93%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 23,117 31,149 22,273 52,609 23,831 33,159 15,515 30.35%
PBT 1,097 18,551 2,818 10,558 3,847 1,452 -3,989 -
Tax -308 -5,134 -140 -3,059 -403 -490 -3,282 -79.25%
NP 789 13,417 2,678 7,499 3,444 962 -7,271 -
-
NP to SH 761 13,413 2,668 7,475 3,676 1,194 -12,427 -
-
Tax Rate 28.08% 27.68% 4.97% 28.97% 10.48% 33.75% - -
Total Cost 22,328 17,732 19,595 45,110 20,387 32,197 22,786 -1.34%
-
Net Worth 282,096 279,726 267,873 265,502 256,020 253,650 240,766 11.10%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 282,096 279,726 267,873 265,502 256,020 253,650 240,766 11.10%
NOSH 242,952 242,952 242,952 242,952 242,952 242,952 242,952 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 3.41% 43.07% 12.02% 14.25% 14.45% 2.90% -46.86% -
ROE 0.27% 4.80% 1.00% 2.82% 1.44% 0.47% -5.16% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 9.75 13.14 9.40 22.19 10.05 13.99 6.83 26.69%
EPS 5.98 5.66 1.13 3.15 1.55 0.50 -5.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.18 1.13 1.12 1.08 1.07 1.06 7.99%
Adjusted Per Share Value based on latest NOSH - 242,952
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 5.50 7.41 5.30 12.52 5.67 7.89 3.69 30.38%
EPS 0.18 3.19 0.63 1.78 0.87 0.28 -2.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6712 0.6655 0.6373 0.6317 0.6091 0.6035 0.5728 11.11%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.315 0.375 0.415 0.40 0.425 0.425 0.525 -
P/RPS 3.23 2.85 4.42 1.80 4.23 3.04 7.69 -43.82%
P/EPS 98.12 6.63 36.87 12.69 27.41 84.38 -9.60 -
EY 1.02 15.09 2.71 7.88 3.65 1.19 -10.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.32 0.37 0.36 0.39 0.40 0.50 -35.25%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 21/02/19 30/11/18 29/08/18 21/05/18 28/02/18 30/11/17 30/08/17 -
Price 0.365 0.315 0.38 0.415 0.43 0.445 0.46 -
P/RPS 3.74 2.40 4.04 1.87 4.28 3.18 6.73 -32.33%
P/EPS 113.70 5.57 33.76 13.16 27.73 88.35 -8.41 -
EY 0.88 17.96 2.96 7.60 3.61 1.13 -11.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.27 0.34 0.37 0.40 0.42 0.43 -19.55%

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