[SEAL] QoQ Cumulative Quarter Result on 30-Jun-2009 [#4]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- -3.86%
YoY- 132.29%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 26,579 12,873 5,664 38,577 25,917 16,243 5,592 182.96%
PBT 7,864 5,759 1,882 12,695 11,084 9,998 4,030 56.21%
Tax 10 0 0 -1,910 38 0 0 -
NP 7,874 5,759 1,882 10,785 11,122 9,998 4,030 56.35%
-
NP to SH 7,591 5,472 1,574 9,548 9,931 8,519 2,427 114.02%
-
Tax Rate -0.13% 0.00% 0.00% 15.05% -0.34% 0.00% 0.00% -
Total Cost 18,705 7,114 3,782 27,792 14,795 6,245 1,562 424.21%
-
Net Worth 123,532 121,600 118,050 116,963 117,153 115,511 110,482 7.73%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 123,532 121,600 118,050 116,963 117,153 115,511 110,482 7.73%
NOSH 179,033 178,823 178,863 179,943 180,235 180,487 181,119 -0.77%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 29.62% 44.74% 33.23% 27.96% 42.91% 61.55% 72.07% -
ROE 6.14% 4.50% 1.33% 8.16% 8.48% 7.38% 2.20% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 14.85 7.20 3.17 21.44 14.38 9.00 3.09 185.05%
EPS 4.24 3.06 0.88 5.30 5.51 4.72 1.34 115.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.68 0.66 0.65 0.65 0.64 0.61 8.57%
Adjusted Per Share Value based on latest NOSH - 187,999
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 6.32 3.06 1.35 9.18 6.17 3.86 1.33 182.91%
EPS 1.81 1.30 0.37 2.27 2.36 2.03 0.58 113.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2939 0.2893 0.2809 0.2783 0.2787 0.2748 0.2629 7.72%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.43 0.40 0.31 0.28 0.28 0.30 0.37 -
P/RPS 2.90 5.56 9.79 1.31 1.95 3.33 11.98 -61.19%
P/EPS 10.14 13.07 35.23 5.28 5.08 6.36 27.61 -48.74%
EY 9.86 7.65 2.84 18.95 19.68 15.73 3.62 95.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.59 0.47 0.43 0.43 0.47 0.61 1.09%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 24/02/10 26/11/09 27/08/09 22/05/09 27/02/09 20/11/08 -
Price 0.41 0.40 0.35 0.35 0.30 0.25 0.33 -
P/RPS 2.76 5.56 11.05 1.63 2.09 2.78 10.69 -59.48%
P/EPS 9.67 13.07 39.77 6.60 5.44 5.30 24.63 -46.41%
EY 10.34 7.65 2.51 15.16 18.37 18.88 4.06 86.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.59 0.53 0.54 0.46 0.39 0.54 6.08%

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