[SEAL] YoY Quarter Result on 31-Mar-2014 [#3]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 647.44%
YoY- 501.63%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 34,238 12,875 8,633 157,897 59,535 67,088 7,397 29.06%
PBT 11,808 960 1,139 117,339 21,353 25,976 780 57.21%
Tax -3,630 -906 -1,992 -27,027 -5,080 -5,520 81 -
NP 8,178 54 -853 90,312 16,273 20,456 861 45.47%
-
NP to SH 3,595 -25 -191 53,599 8,909 11,765 1,078 22.20%
-
Tax Rate 30.74% 94.38% 174.89% 23.03% 23.79% 21.25% -10.38% -
Total Cost 26,060 12,821 9,486 67,585 43,262 46,632 6,536 25.89%
-
Net Worth 250,705 280,000 241,933 250,301 181,199 153,456 129,359 11.64%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 250,705 280,000 241,933 250,301 181,199 153,456 129,359 11.64%
NOSH 242,952 250,000 212,222 215,776 215,714 196,739 179,666 5.15%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 23.89% 0.42% -9.88% 57.20% 27.33% 30.49% 11.64% -
ROE 1.43% -0.01% -0.08% 21.41% 4.92% 7.67% 0.83% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 15.30 5.15 4.07 73.18 27.60 34.10 4.12 24.41%
EPS 1.61 -0.01 -0.09 24.84 4.13 5.98 0.60 17.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.12 1.14 1.16 0.84 0.78 0.72 7.63%
Adjusted Per Share Value based on latest NOSH - 215,776
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 8.15 3.06 2.05 37.57 14.16 15.96 1.76 29.07%
EPS 0.86 -0.01 -0.05 12.75 2.12 2.80 0.26 22.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5965 0.6662 0.5756 0.5955 0.4311 0.3651 0.3078 11.64%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.48 0.485 0.625 0.63 0.425 0.43 0.59 -
P/RPS 3.14 9.42 15.36 0.86 1.54 1.26 14.33 -22.33%
P/EPS 29.89 -4,850.00 -694.44 2.54 10.29 7.19 98.33 -17.98%
EY 3.35 -0.02 -0.14 39.43 9.72 13.91 1.02 21.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.43 0.55 0.54 0.51 0.55 0.82 -10.19%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/05/17 31/05/16 26/05/15 30/05/14 30/05/13 31/05/12 20/05/11 -
Price 0.44 0.47 0.61 0.715 0.48 0.44 0.56 -
P/RPS 2.88 9.13 15.00 0.98 1.74 1.29 13.60 -22.77%
P/EPS 27.40 -4,700.00 -677.78 2.88 11.62 7.36 93.33 -18.46%
EY 3.65 -0.02 -0.15 34.74 8.60 13.59 1.07 22.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.42 0.54 0.62 0.57 0.56 0.78 -10.90%

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