[SEAL] QoQ Quarter Result on 30-Sep-2010 [#1]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 251.82%
YoY- -39.14%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 26,336 7,397 11,662 6,426 13,335 13,706 7,209 137.76%
PBT 4,072 780 3,195 851 2,364 2,105 3,877 3.33%
Tax -2,274 81 0 0 -3,507 10 0 -
NP 1,798 861 3,195 851 -1,143 2,115 3,877 -40.17%
-
NP to SH 1,689 1,078 3,207 958 -631 2,119 3,898 -42.82%
-
Tax Rate 55.84% -10.38% 0.00% 0.00% 148.35% -0.48% 0.00% -
Total Cost 24,538 6,536 8,467 5,575 14,478 11,591 3,332 279.90%
-
Net Worth 130,692 129,359 127,205 122,411 124,409 123,907 121,588 4.94%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 130,692 129,359 127,205 122,411 124,409 123,907 121,588 4.94%
NOSH 186,703 179,666 179,162 177,407 180,303 179,576 178,807 2.93%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 6.83% 11.64% 27.40% 13.24% -8.57% 15.43% 53.78% -
ROE 1.29% 0.83% 2.52% 0.78% -0.51% 1.71% 3.21% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 14.11 4.12 6.51 3.62 7.40 7.63 4.03 131.10%
EPS 0.91 0.60 1.79 0.54 -0.35 1.18 2.18 -44.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.72 0.71 0.69 0.69 0.69 0.68 1.95%
Adjusted Per Share Value based on latest NOSH - 177,407
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 6.27 1.76 2.77 1.53 3.17 3.26 1.72 137.42%
EPS 0.40 0.26 0.76 0.23 -0.15 0.50 0.93 -43.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3109 0.3078 0.3027 0.2912 0.296 0.2948 0.2893 4.93%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.47 0.59 0.41 0.39 0.40 0.43 0.40 -
P/RPS 3.33 14.33 6.30 10.77 5.41 5.63 9.92 -51.79%
P/EPS 51.95 98.33 22.91 72.22 -114.30 36.44 18.35 100.50%
EY 1.92 1.02 4.37 1.38 -0.87 2.74 5.45 -50.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.82 0.58 0.57 0.58 0.62 0.59 8.87%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 29/08/11 20/05/11 28/02/11 30/11/10 30/08/10 25/05/10 24/02/10 -
Price 0.41 0.56 0.41 0.41 0.38 0.41 0.40 -
P/RPS 2.91 13.60 6.30 11.32 5.14 5.37 9.92 -55.95%
P/EPS 45.32 93.33 22.91 75.93 -108.58 34.75 18.35 83.01%
EY 2.21 1.07 4.37 1.32 -0.92 2.88 5.45 -45.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.78 0.58 0.59 0.55 0.59 0.59 0.00%

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