[SEAL] QoQ TTM Result on 31-Mar-2016 [#3]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
31-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- 5.98%
YoY- 59.59%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 57,898 64,532 71,680 68,474 64,232 47,040 29,190 57.53%
PBT 371 3,073 5,217 7,957 8,136 6,659 4,096 -79.68%
Tax -1,774 -2,293 -2,381 -10,498 -11,584 -11,184 -10,815 -69.87%
NP -1,403 780 2,836 -2,541 -3,448 -4,525 -6,719 -64.63%
-
NP to SH -583 1,532 3,595 -2,610 -2,776 -3,564 -5,527 -77.52%
-
Tax Rate 478.17% 74.62% 45.64% 131.93% 142.38% 167.95% 264.04% -
Total Cost 59,301 63,752 68,844 71,015 67,680 51,565 35,909 39.50%
-
Net Worth 249,988 250,133 249,035 280,000 240,133 239,085 239,578 2.86%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 249,988 250,133 249,035 280,000 240,133 239,085 239,578 2.86%
NOSH 242,952 223,333 222,352 250,000 214,404 215,392 215,836 8.17%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -2.42% 1.21% 3.96% -3.71% -5.37% -9.62% -23.02% -
ROE -0.23% 0.61% 1.44% -0.93% -1.16% -1.49% -2.31% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 26.87 28.89 32.24 27.39 29.96 21.84 13.52 57.74%
EPS -0.27 0.69 1.62 -1.04 -1.29 -1.65 -2.56 -77.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.12 1.12 1.12 1.12 1.11 1.11 2.96%
Adjusted Per Share Value based on latest NOSH - 250,000
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 13.78 15.35 17.05 16.29 15.28 11.19 6.95 57.49%
EPS -0.14 0.36 0.86 -0.62 -0.66 -0.85 -1.32 -77.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5948 0.5951 0.5925 0.6662 0.5713 0.5688 0.57 2.86%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.38 0.42 0.445 0.485 0.495 0.47 0.56 -
P/RPS 1.41 1.45 1.38 1.77 1.65 2.15 4.14 -51.07%
P/EPS -140.47 61.23 27.52 -46.46 -38.23 -28.40 -21.87 243.59%
EY -0.71 1.63 3.63 -2.15 -2.62 -3.52 -4.57 -70.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.38 0.40 0.43 0.44 0.42 0.50 -24.09%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 30/11/16 30/08/16 31/05/16 24/02/16 30/11/15 26/08/15 -
Price 0.445 0.39 0.405 0.47 0.505 0.52 0.475 -
P/RPS 1.66 1.35 1.26 1.72 1.69 2.38 3.51 -39.16%
P/EPS -164.50 56.85 25.05 -45.02 -39.00 -31.43 -18.55 325.60%
EY -0.61 1.76 3.99 -2.22 -2.56 -3.18 -5.39 -76.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.35 0.36 0.42 0.45 0.47 0.43 -7.87%

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