[SEAL] QoQ Quarter Result on 30-Sep-2012 [#1]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 109.37%
YoY- 237.42%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 43,195 59,535 43,423 37,147 33,823 67,088 9,733 170.30%
PBT 9,218 21,353 10,382 11,861 13,457 25,976 1,716 207.03%
Tax -5,486 -5,080 -4,450 -3,020 -7,907 -5,520 0 -
NP 3,732 16,273 5,932 8,841 5,550 20,456 1,716 67.94%
-
NP to SH 1,303 8,909 4,138 5,230 2,498 11,765 1,923 -22.87%
-
Tax Rate 59.51% 23.79% 42.86% 25.46% 58.76% 21.25% 0.00% -
Total Cost 39,463 43,262 37,491 28,306 28,273 46,632 8,017 189.65%
-
Net Worth 184,874 181,199 172,416 168,570 155,077 153,456 142,738 18.83%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 184,874 181,199 172,416 168,570 155,077 153,456 142,738 18.83%
NOSH 217,499 215,714 215,520 216,115 204,049 196,739 198,247 6.37%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 8.64% 27.33% 13.66% 23.80% 16.41% 30.49% 17.63% -
ROE 0.70% 4.92% 2.40% 3.10% 1.61% 7.67% 1.35% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 19.86 27.60 20.15 17.19 16.58 34.10 4.91 154.07%
EPS 0.60 4.13 1.92 2.42 1.23 5.98 0.97 -27.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.84 0.80 0.78 0.76 0.78 0.72 11.71%
Adjusted Per Share Value based on latest NOSH - 216,115
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 10.28 14.16 10.33 8.84 8.05 15.96 2.32 170.02%
EPS 0.31 2.12 0.98 1.24 0.59 2.80 0.46 -23.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4399 0.4311 0.4102 0.4011 0.369 0.3651 0.3396 18.84%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.515 0.425 0.46 0.46 0.49 0.43 0.44 -
P/RPS 2.59 1.54 2.28 2.68 2.96 1.26 8.96 -56.31%
P/EPS 85.97 10.29 23.96 19.01 40.03 7.19 45.36 53.20%
EY 1.16 9.72 4.17 5.26 2.50 13.91 2.20 -34.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.51 0.58 0.59 0.64 0.55 0.61 0.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 30/05/13 28/02/13 28/11/12 29/08/12 31/05/12 29/02/12 -
Price 0.495 0.48 0.43 0.46 0.56 0.44 0.44 -
P/RPS 2.49 1.74 2.13 2.68 3.38 1.29 8.96 -57.44%
P/EPS 82.63 11.62 22.40 19.01 45.74 7.36 45.36 49.21%
EY 1.21 8.60 4.47 5.26 2.19 13.59 2.20 -32.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.57 0.54 0.59 0.74 0.56 0.61 -3.30%

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