[SEAL] QoQ Quarter Result on 30-Sep-2011 [#1]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -8.23%
YoY- 61.8%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 33,823 67,088 9,733 12,040 26,336 7,397 11,662 103.50%
PBT 13,457 25,976 1,716 1,365 4,072 780 3,195 161.03%
Tax -7,907 -5,520 0 0 -2,274 81 0 -
NP 5,550 20,456 1,716 1,365 1,798 861 3,195 44.55%
-
NP to SH 2,498 11,765 1,923 1,550 1,689 1,078 3,207 -15.35%
-
Tax Rate 58.76% 21.25% 0.00% 0.00% 55.84% -10.38% 0.00% -
Total Cost 28,273 46,632 8,017 10,675 24,538 6,536 8,467 123.57%
-
Net Worth 155,077 153,456 142,738 139,303 130,692 129,359 127,205 14.13%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 155,077 153,456 142,738 139,303 130,692 129,359 127,205 14.13%
NOSH 204,049 196,739 198,247 196,202 186,703 179,666 179,162 9.06%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 16.41% 30.49% 17.63% 11.34% 6.83% 11.64% 27.40% -
ROE 1.61% 7.67% 1.35% 1.11% 1.29% 0.83% 2.52% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 16.58 34.10 4.91 6.14 14.11 4.12 6.51 86.60%
EPS 1.23 5.98 0.97 0.79 0.91 0.60 1.79 -22.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.78 0.72 0.71 0.70 0.72 0.71 4.64%
Adjusted Per Share Value based on latest NOSH - 196,202
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 8.05 15.96 2.32 2.86 6.27 1.76 2.77 103.77%
EPS 0.59 2.80 0.46 0.37 0.40 0.26 0.76 -15.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.369 0.3651 0.3396 0.3314 0.3109 0.3078 0.3027 14.12%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.49 0.43 0.44 0.41 0.47 0.59 0.41 -
P/RPS 2.96 1.26 8.96 6.68 3.33 14.33 6.30 -39.59%
P/EPS 40.03 7.19 45.36 51.90 51.95 98.33 22.91 45.11%
EY 2.50 13.91 2.20 1.93 1.92 1.02 4.37 -31.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.55 0.61 0.58 0.67 0.82 0.58 6.78%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 31/05/12 29/02/12 30/11/11 29/08/11 20/05/11 28/02/11 -
Price 0.56 0.44 0.44 0.43 0.41 0.56 0.41 -
P/RPS 3.38 1.29 8.96 7.01 2.91 13.60 6.30 -33.99%
P/EPS 45.74 7.36 45.36 54.43 45.32 93.33 22.91 58.62%
EY 2.19 13.59 2.20 1.84 2.21 1.07 4.37 -36.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.56 0.61 0.61 0.59 0.78 0.58 17.65%

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