[SEAL] QoQ Annualized Quarter Result on 30-Sep-2006 [#1]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 95.8%
YoY- -69.34%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 49,975 61,293 12,756 12,744 13,359 13,750 14,616 127.47%
PBT 4,020 -4,596 -7,816 -3,312 -68,189 -89,268 -1,050 -
Tax -3,839 0 0 0 -2,457 0 0 -
NP 181 -4,596 -7,816 -3,312 -70,646 -89,268 -1,050 -
-
NP to SH 144 -4,588 -7,726 -2,960 -70,540 -89,052 -882 -
-
Tax Rate 95.50% - - - - - - -
Total Cost 49,794 65,889 20,572 16,056 84,005 103,018 15,666 116.63%
-
Net Worth 135,000 133,613 133,648 136,899 132,825 135,836 176,400 -16.37%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 135,000 133,613 133,648 136,899 132,825 135,836 176,400 -16.37%
NOSH 180,000 183,031 183,080 184,999 177,100 176,410 176,400 1.35%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 0.36% -7.50% -61.27% -25.99% -528.83% -649.19% -7.18% -
ROE 0.11% -3.43% -5.78% -2.16% -53.11% -65.56% -0.50% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 27.76 33.49 6.97 6.89 7.54 7.79 8.29 124.32%
EPS 0.08 -2.51 -4.22 -1.60 -39.83 -50.48 -0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.73 0.73 0.74 0.75 0.77 1.00 -17.49%
Adjusted Per Share Value based on latest NOSH - 184,999
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 11.89 14.58 3.03 3.03 3.18 3.27 3.48 127.35%
EPS 0.03 -1.09 -1.84 -0.70 -16.78 -21.19 -0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3212 0.3179 0.318 0.3257 0.316 0.3232 0.4197 -16.37%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.53 0.48 0.41 0.38 0.34 0.31 0.29 -
P/RPS 1.91 1.43 5.88 5.52 4.51 3.98 3.50 -33.29%
P/EPS 662.50 -19.15 -9.72 -23.75 -0.85 -0.61 -58.00 -
EY 0.15 -5.22 -10.29 -4.21 -117.15 -162.84 -1.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.66 0.56 0.51 0.45 0.40 0.29 81.95%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 28/05/07 28/02/07 30/11/06 30/08/06 11/05/06 21/02/06 -
Price 0.48 0.41 0.54 0.41 0.38 0.47 0.31 -
P/RPS 1.73 1.22 7.75 5.95 5.04 6.03 3.74 -40.27%
P/EPS 600.00 -16.36 -12.80 -25.63 -0.95 -0.93 -62.00 -
EY 0.17 -6.11 -7.81 -3.90 -104.82 -107.40 -1.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.56 0.74 0.55 0.51 0.61 0.31 62.35%

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