[SEAL] QoQ TTM Result on 31-Dec-2016 [#2]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- -138.05%
YoY- 79.0%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 99,389 83,150 79,261 57,898 64,532 71,680 68,474 28.16%
PBT 9,454 8,754 11,219 371 3,073 5,217 7,957 12.16%
Tax -7,863 -7,946 -4,498 -1,774 -2,293 -2,381 -10,498 -17.51%
NP 1,591 808 6,721 -1,403 780 2,836 -2,541 -
-
NP to SH -7,952 -9,012 3,037 -583 1,532 3,595 -2,610 110.02%
-
Tax Rate 83.17% 90.77% 40.09% 478.17% 74.62% 45.64% 131.93% -
Total Cost 97,798 82,342 72,540 59,301 63,752 68,844 71,015 23.75%
-
Net Worth 253,650 240,766 250,705 249,988 250,133 249,035 280,000 -6.37%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 253,650 240,766 250,705 249,988 250,133 249,035 280,000 -6.37%
NOSH 242,952 242,952 242,952 242,952 223,333 222,352 250,000 -1.88%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 1.60% 0.97% 8.48% -2.42% 1.21% 3.96% -3.71% -
ROE -3.14% -3.74% 1.21% -0.23% 0.61% 1.44% -0.93% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 41.93 36.61 35.41 26.87 28.89 32.24 27.39 32.79%
EPS -3.35 -3.97 1.36 -0.27 0.69 1.62 -1.04 117.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.06 1.12 1.16 1.12 1.12 1.12 -2.99%
Adjusted Per Share Value based on latest NOSH - 242,952
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 23.65 19.78 18.86 13.78 15.35 17.05 16.29 28.18%
EPS -1.89 -2.14 0.72 -0.14 0.36 0.86 -0.62 110.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6035 0.5728 0.5965 0.5948 0.5951 0.5925 0.6662 -6.37%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.425 0.525 0.48 0.38 0.42 0.445 0.485 -
P/RPS 1.01 1.43 1.36 1.41 1.45 1.38 1.77 -31.18%
P/EPS -12.67 -13.23 35.38 -140.47 61.23 27.52 -46.46 -57.91%
EY -7.89 -7.56 2.83 -0.71 1.63 3.63 -2.15 137.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.50 0.43 0.33 0.38 0.40 0.43 -4.70%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 -
Price 0.445 0.46 0.44 0.445 0.39 0.405 0.47 -
P/RPS 1.06 1.26 1.24 1.66 1.35 1.26 1.72 -27.55%
P/EPS -13.27 -11.59 32.43 -164.50 56.85 25.05 -45.02 -55.67%
EY -7.54 -8.63 3.08 -0.61 1.76 3.99 -2.22 125.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.39 0.38 0.35 0.36 0.42 0.00%

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