[SEAL] QoQ Cumulative Quarter Result on 30-Jun-2010 [#4]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- -8.31%
YoY- -27.11%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 25,485 18,088 6,426 39,914 26,579 12,873 5,664 172.79%
PBT 4,826 4,046 851 10,228 7,864 5,759 1,882 87.45%
Tax 81 0 0 -3,497 10 0 0 -
NP 4,907 4,046 851 6,731 7,874 5,759 1,882 89.54%
-
NP to SH 5,243 4,165 958 6,960 7,591 5,472 1,574 123.20%
-
Tax Rate -1.68% 0.00% 0.00% 34.19% -0.13% 0.00% 0.00% -
Total Cost 20,578 14,042 5,575 33,183 18,705 7,114 3,782 209.67%
-
Net Worth 128,838 126,916 122,411 123,458 123,532 121,600 118,050 6.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 128,838 126,916 122,411 123,458 123,532 121,600 118,050 6.00%
NOSH 178,941 178,755 177,407 178,925 179,033 178,823 178,863 0.02%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 19.25% 22.37% 13.24% 16.86% 29.62% 44.74% 33.23% -
ROE 4.07% 3.28% 0.78% 5.64% 6.14% 4.50% 1.33% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 14.24 10.12 3.62 22.31 14.85 7.20 3.17 172.49%
EPS 2.93 2.33 0.54 3.89 4.24 3.06 0.88 123.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.71 0.69 0.69 0.69 0.68 0.66 5.97%
Adjusted Per Share Value based on latest NOSH - 180,303
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 6.06 4.30 1.53 9.50 6.32 3.06 1.35 172.36%
EPS 1.25 0.99 0.23 1.66 1.81 1.30 0.37 125.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3065 0.302 0.2912 0.2937 0.2939 0.2893 0.2809 5.99%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.59 0.41 0.39 0.40 0.43 0.40 0.31 -
P/RPS 4.14 4.05 10.77 1.79 2.90 5.56 9.79 -43.69%
P/EPS 20.14 17.60 72.22 10.28 10.14 13.07 35.23 -31.14%
EY 4.97 5.68 1.38 9.72 9.86 7.65 2.84 45.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.58 0.57 0.58 0.62 0.59 0.47 44.97%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 20/05/11 28/02/11 30/11/10 30/08/10 25/05/10 24/02/10 26/11/09 -
Price 0.56 0.41 0.41 0.38 0.41 0.40 0.35 -
P/RPS 3.93 4.05 11.32 1.70 2.76 5.56 11.05 -49.83%
P/EPS 19.11 17.60 75.93 9.77 9.67 13.07 39.77 -38.67%
EY 5.23 5.68 1.32 10.24 10.34 7.65 2.51 63.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.58 0.59 0.55 0.59 0.59 0.53 29.41%

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