[SEAL] YoY Annual (Unaudited) Result on 30-Jun-2014 [#4]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
YoY- 203.31%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 83,150 71,681 29,190 287,089 183,300 122,684 51,821 8.19%
PBT 8,752 5,218 4,099 159,511 52,814 42,514 8,898 -0.27%
Tax -7,946 -2,381 -10,815 -44,081 -18,036 -13,427 -2,193 23.90%
NP 806 2,837 -6,716 115,430 34,778 29,087 6,705 -29.72%
-
NP to SH -9,014 3,596 -5,523 59,392 19,581 17,736 6,932 -
-
Tax Rate 90.79% 45.63% 263.84% 27.64% 34.15% 31.58% 24.65% -
Total Cost 82,344 68,844 35,906 171,659 148,522 93,597 45,116 10.53%
-
Net Worth 240,766 241,168 239,473 243,852 183,513 150,193 126,546 11.30%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 240,766 241,168 239,473 243,852 183,513 150,193 126,546 11.30%
NOSH 242,952 215,329 215,742 215,798 215,898 197,622 180,781 5.04%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 0.97% 3.96% -23.01% 40.21% 18.97% 23.71% 12.94% -
ROE -3.74% 1.49% -2.31% 24.36% 10.67% 11.81% 5.48% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 36.61 33.29 13.53 133.04 84.90 62.08 28.67 4.15%
EPS -3.97 1.67 -2.56 27.52 9.07 8.98 3.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.12 1.11 1.13 0.85 0.76 0.70 7.15%
Adjusted Per Share Value based on latest NOSH - 216,229
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 19.78 17.05 6.95 68.31 43.61 29.19 12.33 8.18%
EPS -2.14 0.86 -1.31 14.13 4.66 4.22 1.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5728 0.5738 0.5698 0.5802 0.4366 0.3573 0.3011 11.30%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.525 0.445 0.56 1.29 0.515 0.49 0.47 -
P/RPS 1.43 1.34 4.14 0.97 0.61 0.79 1.64 -2.25%
P/EPS -13.23 26.65 -21.88 4.69 5.68 5.46 12.26 -
EY -7.56 3.75 -4.57 21.33 17.61 18.32 8.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.40 0.50 1.14 0.61 0.64 0.67 -4.75%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/08/17 30/08/16 26/08/15 27/08/14 29/08/13 29/08/12 29/08/11 -
Price 0.46 0.405 0.475 1.31 0.495 0.56 0.41 -
P/RPS 1.26 1.22 3.51 0.98 0.58 0.90 1.43 -2.08%
P/EPS -11.59 24.25 -18.55 4.76 5.46 6.24 10.69 -
EY -8.63 4.12 -5.39 21.01 18.32 16.03 9.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.36 0.43 1.16 0.58 0.74 0.59 -5.13%

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