[SEAL] YoY Cumulative Quarter Result on 30-Jun-2018 [#4]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Jun-2018 [#4]
Profit Trend
QoQ- 21.61%
YoY- 266.55%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 18,805 38,576 100,229 131,872 83,150 71,681 29,190 -7.06%
PBT -4,234 19,919 28,041 18,675 8,752 5,218 4,099 -
Tax -5,472 -3,756 -8,197 -4,092 -7,946 -2,381 -10,815 -10.72%
NP -9,706 16,163 19,844 14,583 806 2,837 -6,716 6.32%
-
NP to SH -9,774 16,072 19,803 15,013 -9,014 3,596 -5,523 9.97%
-
Tax Rate - 18.86% 29.23% 21.91% 90.79% 45.63% 263.84% -
Total Cost 28,511 22,413 80,385 117,289 82,344 68,844 35,906 -3.76%
-
Net Worth 293,001 303,431 286,837 267,873 240,766 241,168 239,473 3.41%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 293,001 303,431 286,837 267,873 240,766 241,168 239,473 3.41%
NOSH 242,952 242,952 242,952 242,952 242,952 215,329 215,742 1.99%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin -51.61% 41.90% 19.80% 11.06% 0.97% 3.96% -23.01% -
ROE -3.34% 5.30% 6.90% 5.60% -3.74% 1.49% -2.31% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 7.93 16.27 42.28 55.63 36.61 33.29 13.53 -8.51%
EPS -4.12 6.78 8.35 6.33 -3.97 1.67 -2.56 8.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.236 1.28 1.21 1.13 1.06 1.12 1.11 1.80%
Adjusted Per Share Value based on latest NOSH - 242,952
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 4.47 9.18 23.85 31.38 19.78 17.05 6.95 -7.08%
EPS -2.33 3.82 4.71 3.57 -2.14 0.86 -1.31 10.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6971 0.7219 0.6825 0.6373 0.5728 0.5738 0.5698 3.41%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.345 0.305 0.305 0.415 0.525 0.445 0.56 -
P/RPS 4.35 1.87 0.72 0.75 1.43 1.34 4.14 0.82%
P/EPS -8.37 4.50 3.65 6.55 -13.23 26.65 -21.88 -14.78%
EY -11.95 22.23 27.39 15.26 -7.56 3.75 -4.57 17.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.24 0.25 0.37 0.50 0.40 0.50 -9.20%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 09/09/21 28/08/20 29/08/19 29/08/18 30/08/17 30/08/16 26/08/15 -
Price 0.385 0.345 0.315 0.38 0.46 0.405 0.475 -
P/RPS 4.85 2.12 0.75 0.68 1.26 1.22 3.51 5.53%
P/EPS -9.34 5.09 3.77 6.00 -11.59 24.25 -18.55 -10.79%
EY -10.71 19.65 26.52 16.67 -8.63 4.12 -5.39 12.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.27 0.26 0.34 0.43 0.36 0.43 -5.30%

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