[SEAL] QoQ Annualized Quarter Result on 30-Jun-2006 [#4]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 20.79%
YoY- -196.55%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 61,293 12,756 12,744 13,359 13,750 14,616 14,288 164.24%
PBT -4,596 -7,816 -3,312 -68,189 -89,268 -1,050 -2,180 64.49%
Tax 0 0 0 -2,457 0 0 0 -
NP -4,596 -7,816 -3,312 -70,646 -89,268 -1,050 -2,180 64.49%
-
NP to SH -4,588 -7,726 -2,960 -70,540 -89,052 -882 -1,748 90.38%
-
Tax Rate - - - - - - - -
Total Cost 65,889 20,572 16,056 84,005 103,018 15,666 16,468 152.24%
-
Net Worth 133,613 133,648 136,899 132,825 135,836 176,400 183,539 -19.09%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 133,613 133,648 136,899 132,825 135,836 176,400 183,539 -19.09%
NOSH 183,031 183,080 184,999 177,100 176,410 176,400 174,800 3.11%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin -7.50% -61.27% -25.99% -528.83% -649.19% -7.18% -15.26% -
ROE -3.43% -5.78% -2.16% -53.11% -65.56% -0.50% -0.95% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 33.49 6.97 6.89 7.54 7.79 8.29 8.17 156.35%
EPS -2.51 -4.22 -1.60 -39.83 -50.48 -0.50 -1.00 84.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.73 0.74 0.75 0.77 1.00 1.05 -21.53%
Adjusted Per Share Value based on latest NOSH - 190,567
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 14.58 3.03 3.03 3.18 3.27 3.48 3.40 164.18%
EPS -1.09 -1.84 -0.70 -16.78 -21.19 -0.21 -0.42 88.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3179 0.318 0.3257 0.316 0.3232 0.4197 0.4367 -19.09%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.48 0.41 0.38 0.34 0.31 0.29 0.43 -
P/RPS 1.43 5.88 5.52 4.51 3.98 3.50 5.26 -58.06%
P/EPS -19.15 -9.72 -23.75 -0.85 -0.61 -58.00 -43.00 -41.71%
EY -5.22 -10.29 -4.21 -117.15 -162.84 -1.72 -2.33 71.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.56 0.51 0.45 0.40 0.29 0.41 37.39%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 28/05/07 28/02/07 30/11/06 30/08/06 11/05/06 21/02/06 16/11/05 -
Price 0.41 0.54 0.41 0.38 0.47 0.31 0.34 -
P/RPS 1.22 7.75 5.95 5.04 6.03 3.74 4.16 -55.89%
P/EPS -16.36 -12.80 -25.63 -0.95 -0.93 -62.00 -34.00 -38.62%
EY -6.11 -7.81 -3.90 -104.82 -107.40 -1.61 -2.94 62.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.74 0.55 0.51 0.61 0.31 0.32 45.26%

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