[SEAL] QoQ Quarter Result on 31-Mar-2012 [#3]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 511.8%
YoY- 991.37%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 43,423 37,147 33,823 67,088 9,733 12,040 26,336 39.35%
PBT 10,382 11,861 13,457 25,976 1,716 1,365 4,072 86.10%
Tax -4,450 -3,020 -7,907 -5,520 0 0 -2,274 56.13%
NP 5,932 8,841 5,550 20,456 1,716 1,365 1,798 120.81%
-
NP to SH 4,138 5,230 2,498 11,765 1,923 1,550 1,689 81.24%
-
Tax Rate 42.86% 25.46% 58.76% 21.25% 0.00% 0.00% 55.84% -
Total Cost 37,491 28,306 28,273 46,632 8,017 10,675 24,538 32.48%
-
Net Worth 172,416 168,570 155,077 153,456 142,738 139,303 130,692 20.18%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 172,416 168,570 155,077 153,456 142,738 139,303 130,692 20.18%
NOSH 215,520 216,115 204,049 196,739 198,247 196,202 186,703 9.99%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 13.66% 23.80% 16.41% 30.49% 17.63% 11.34% 6.83% -
ROE 2.40% 3.10% 1.61% 7.67% 1.35% 1.11% 1.29% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 20.15 17.19 16.58 34.10 4.91 6.14 14.11 26.67%
EPS 1.92 2.42 1.23 5.98 0.97 0.79 0.91 64.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.78 0.76 0.78 0.72 0.71 0.70 9.26%
Adjusted Per Share Value based on latest NOSH - 196,739
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 10.33 8.84 8.05 15.96 2.32 2.86 6.27 39.28%
EPS 0.98 1.24 0.59 2.80 0.46 0.37 0.40 81.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4102 0.4011 0.369 0.3651 0.3396 0.3314 0.3109 20.19%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.46 0.46 0.49 0.43 0.44 0.41 0.47 -
P/RPS 2.28 2.68 2.96 1.26 8.96 6.68 3.33 -22.22%
P/EPS 23.96 19.01 40.03 7.19 45.36 51.90 51.95 -40.16%
EY 4.17 5.26 2.50 13.91 2.20 1.93 1.92 67.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.59 0.64 0.55 0.61 0.58 0.67 -9.12%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 28/11/12 29/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 0.43 0.46 0.56 0.44 0.44 0.43 0.41 -
P/RPS 2.13 2.68 3.38 1.29 8.96 7.01 2.91 -18.70%
P/EPS 22.40 19.01 45.74 7.36 45.36 54.43 45.32 -37.35%
EY 4.47 5.26 2.19 13.59 2.20 1.84 2.21 59.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.59 0.74 0.56 0.61 0.61 0.59 -5.70%

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