[SEAL] QoQ Cumulative Quarter Result on 31-Dec-2008 [#2]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 251.01%
YoY- 325.52%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 5,664 38,577 25,917 16,243 5,592 38,994 28,231 -65.69%
PBT 1,882 12,695 11,084 9,998 4,030 -28,083 1,687 7.55%
Tax 0 -1,910 38 0 0 -2,181 0 -
NP 1,882 10,785 11,122 9,998 4,030 -30,264 1,687 7.55%
-
NP to SH 1,574 9,548 9,931 8,519 2,427 -29,571 2,386 -24.20%
-
Tax Rate 0.00% 15.05% -0.34% 0.00% 0.00% - 0.00% -
Total Cost 3,782 27,792 14,795 6,245 1,562 69,258 26,544 -72.68%
-
Net Worth 118,050 116,963 117,153 115,511 110,482 107,815 141,324 -11.29%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 118,050 116,963 117,153 115,511 110,482 107,815 141,324 -11.29%
NOSH 178,863 179,943 180,235 180,487 181,119 182,737 183,538 -1.70%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 33.23% 27.96% 42.91% 61.55% 72.07% -77.61% 5.98% -
ROE 1.33% 8.16% 8.48% 7.38% 2.20% -27.43% 1.69% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 3.17 21.44 14.38 9.00 3.09 21.34 15.38 -65.07%
EPS 0.88 5.30 5.51 4.72 1.34 -16.18 1.30 -22.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.65 0.65 0.64 0.61 0.59 0.77 -9.75%
Adjusted Per Share Value based on latest NOSH - 180,236
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 1.35 9.18 6.17 3.86 1.33 9.28 6.72 -65.66%
EPS 0.37 2.27 2.36 2.03 0.58 -7.04 0.57 -25.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2809 0.2783 0.2787 0.2748 0.2629 0.2565 0.3362 -11.28%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.31 0.28 0.28 0.30 0.37 0.33 0.36 -
P/RPS 9.79 1.31 1.95 3.33 11.98 1.55 2.34 159.41%
P/EPS 35.23 5.28 5.08 6.36 27.61 -2.04 27.69 17.39%
EY 2.84 18.95 19.68 15.73 3.62 -49.04 3.61 -14.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.43 0.43 0.47 0.61 0.56 0.47 0.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 27/08/09 22/05/09 27/02/09 20/11/08 27/08/08 29/05/08 -
Price 0.35 0.35 0.30 0.25 0.33 0.32 0.40 -
P/RPS 11.05 1.63 2.09 2.78 10.69 1.50 2.60 162.14%
P/EPS 39.77 6.60 5.44 5.30 24.63 -1.98 30.77 18.63%
EY 2.51 15.16 18.37 18.88 4.06 -50.57 3.25 -15.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.54 0.46 0.39 0.54 0.54 0.52 1.27%

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