[SEAL] QoQ Annualized Quarter Result on 30-Sep-2007 [#1]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 902.78%
YoY- 148.78%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 38,994 37,641 34,338 29,972 49,975 61,293 12,756 110.77%
PBT -28,083 2,249 3,114 456 4,020 -4,596 -7,816 134.77%
Tax -2,181 0 0 0 -3,839 0 0 -
NP -30,264 2,249 3,114 456 181 -4,596 -7,816 146.78%
-
NP to SH -29,571 3,181 4,004 1,444 144 -4,588 -7,726 144.88%
-
Tax Rate - 0.00% 0.00% 0.00% 95.50% - - -
Total Cost 69,258 35,392 31,224 29,516 49,794 65,889 20,572 124.79%
-
Net Worth 107,815 141,324 139,588 135,374 135,000 133,613 133,648 -13.35%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 107,815 141,324 139,588 135,374 135,000 133,613 133,648 -13.35%
NOSH 182,737 183,538 183,669 180,499 180,000 183,031 183,080 -0.12%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -77.61% 5.98% 9.07% 1.52% 0.36% -7.50% -61.27% -
ROE -27.43% 2.25% 2.87% 1.07% 0.11% -3.43% -5.78% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 21.34 20.51 18.70 16.60 27.76 33.49 6.97 110.99%
EPS -16.18 1.73 2.18 0.80 0.08 -2.51 -4.22 145.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.77 0.76 0.75 0.75 0.73 0.73 -13.24%
Adjusted Per Share Value based on latest NOSH - 180,499
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 9.28 8.96 8.17 7.13 11.89 14.58 3.03 111.04%
EPS -7.04 0.76 0.95 0.34 0.03 -1.09 -1.84 144.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2565 0.3362 0.3321 0.3221 0.3212 0.3179 0.318 -13.36%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.33 0.36 0.40 0.46 0.53 0.48 0.41 -
P/RPS 1.55 1.76 2.14 2.77 1.91 1.43 5.88 -58.92%
P/EPS -2.04 20.77 18.35 57.50 662.50 -19.15 -9.72 -64.71%
EY -49.04 4.81 5.45 1.74 0.15 -5.22 -10.29 183.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.47 0.53 0.61 0.71 0.66 0.56 0.00%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 29/05/08 27/02/08 30/11/07 30/08/07 28/05/07 28/02/07 -
Price 0.32 0.40 0.36 0.42 0.48 0.41 0.54 -
P/RPS 1.50 1.95 1.93 2.53 1.73 1.22 7.75 -66.57%
P/EPS -1.98 23.08 16.51 52.50 600.00 -16.36 -12.80 -71.21%
EY -50.57 4.33 6.06 1.90 0.17 -6.11 -7.81 247.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.52 0.47 0.56 0.64 0.56 0.74 -18.96%

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