[SEAL] QoQ Cumulative Quarter Result on 31-Mar-2007 [#3]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 10.92%
YoY- 94.85%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 17,169 7,493 49,975 45,970 6,378 3,186 13,359 18.15%
PBT 1,557 114 4,020 -3,447 -3,908 -828 -68,189 -
Tax 0 0 -3,839 0 0 0 -2,457 -
NP 1,557 114 181 -3,447 -3,908 -828 -70,646 -
-
NP to SH 2,002 361 144 -3,441 -3,863 -740 -70,540 -
-
Tax Rate 0.00% 0.00% 95.50% - - - - -
Total Cost 15,612 7,379 49,794 49,417 10,286 4,014 84,005 -67.33%
-
Net Worth 139,588 135,374 135,000 133,613 133,648 136,899 132,825 3.35%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 139,588 135,374 135,000 133,613 133,648 136,899 132,825 3.35%
NOSH 183,669 180,499 180,000 183,031 183,080 184,999 177,100 2.45%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 9.07% 1.52% 0.36% -7.50% -61.27% -25.99% -528.83% -
ROE 1.43% 0.27% 0.11% -2.58% -2.89% -0.54% -53.11% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 9.35 4.15 27.76 25.12 3.48 1.72 7.54 15.37%
EPS 1.09 0.20 0.08 -1.88 -2.11 -0.40 -39.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.75 0.75 0.73 0.73 0.74 0.75 0.88%
Adjusted Per Share Value based on latest NOSH - 183,478
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 4.08 1.78 11.89 10.94 1.52 0.76 3.18 18.02%
EPS 0.48 0.09 0.03 -0.82 -0.92 -0.18 -16.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3321 0.3221 0.3212 0.3179 0.318 0.3257 0.316 3.35%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.40 0.46 0.53 0.48 0.41 0.38 0.34 -
P/RPS 4.28 11.08 1.91 1.91 11.77 22.07 4.51 -3.42%
P/EPS 36.70 230.00 662.50 -25.53 -19.43 -95.00 -0.85 -
EY 2.73 0.43 0.15 -3.92 -5.15 -1.05 -117.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.61 0.71 0.66 0.56 0.51 0.45 11.49%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 30/11/07 30/08/07 28/05/07 28/02/07 30/11/06 30/08/06 -
Price 0.36 0.42 0.48 0.41 0.54 0.41 0.38 -
P/RPS 3.85 10.12 1.73 1.63 15.50 23.81 5.04 -16.39%
P/EPS 33.03 210.00 600.00 -21.81 -25.59 -102.50 -0.95 -
EY 3.03 0.48 0.17 -4.59 -3.91 -0.98 -104.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.56 0.64 0.56 0.74 0.55 0.51 -5.28%

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