[SEAL] QoQ Annualized Quarter Result on 31-Dec-2010 [#2]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 117.38%
YoY- -23.89%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 48,160 51,821 33,980 36,176 25,704 39,914 35,438 22.66%
PBT 5,460 8,898 6,434 8,092 3,404 10,228 10,485 -35.24%
Tax 0 -2,193 108 0 0 -3,497 13 -
NP 5,460 6,705 6,542 8,092 3,404 6,731 10,498 -35.30%
-
NP to SH 6,200 6,932 6,990 8,330 3,832 6,960 10,121 -27.84%
-
Tax Rate 0.00% 24.65% -1.68% 0.00% 0.00% 34.19% -0.12% -
Total Cost 42,700 45,116 27,437 28,084 22,300 33,183 24,940 43.06%
-
Net Worth 139,303 126,546 128,838 126,916 122,411 123,458 123,532 8.33%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 139,303 126,546 128,838 126,916 122,411 123,458 123,532 8.33%
NOSH 196,202 180,781 178,941 178,755 177,407 178,925 179,033 6.28%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 11.34% 12.94% 19.25% 22.37% 13.24% 16.86% 29.62% -
ROE 4.45% 5.48% 5.43% 6.56% 3.13% 5.64% 8.19% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 24.55 28.67 18.99 20.24 14.49 22.31 19.79 15.43%
EPS 3.16 3.84 3.91 4.66 2.16 3.89 5.65 -32.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.70 0.72 0.71 0.69 0.69 0.69 1.92%
Adjusted Per Share Value based on latest NOSH - 179,162
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 11.46 12.33 8.08 8.61 6.12 9.50 8.43 22.69%
EPS 1.48 1.65 1.66 1.98 0.91 1.66 2.41 -27.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3314 0.3011 0.3065 0.302 0.2912 0.2937 0.2939 8.32%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.41 0.47 0.59 0.41 0.39 0.40 0.43 -
P/RPS 1.67 1.64 3.11 2.03 2.69 1.79 2.17 -16.00%
P/EPS 12.97 12.26 15.10 8.80 18.06 10.28 7.61 42.63%
EY 7.71 8.16 6.62 11.37 5.54 9.72 13.15 -29.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.67 0.82 0.58 0.57 0.58 0.62 -4.34%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 29/08/11 20/05/11 28/02/11 30/11/10 30/08/10 25/05/10 -
Price 0.43 0.41 0.56 0.41 0.41 0.38 0.41 -
P/RPS 1.75 1.43 2.95 2.03 2.83 1.70 2.07 -10.58%
P/EPS 13.61 10.69 14.33 8.80 18.98 9.77 7.25 52.11%
EY 7.35 9.35 6.98 11.37 5.27 10.24 13.79 -34.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.59 0.78 0.58 0.59 0.55 0.59 2.24%

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