[SEAL] QoQ TTM Result on 30-Sep-2007 [#1]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 764.58%
YoY- 101.76%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 38,994 32,236 60,766 54,282 49,975 49,016 12,429 114.45%
PBT -28,083 9,154 9,485 4,962 4,020 -4,685 -71,572 -46.43%
Tax -2,181 -3,839 -3,839 -3,839 -3,839 -2,457 -2,457 -7.64%
NP -30,264 5,315 5,646 1,123 181 -7,142 -74,029 -44.94%
-
NP to SH -29,571 5,971 6,009 1,245 144 -7,192 -73,962 -45.75%
-
Tax Rate - 41.94% 40.47% 77.37% 95.50% - - -
Total Cost 69,258 26,921 55,120 53,159 49,794 56,158 86,458 -13.75%
-
Net Worth 107,850 140,800 140,130 135,374 137,181 133,939 133,321 -13.19%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 107,850 140,800 140,130 135,374 137,181 133,939 133,321 -13.19%
NOSH 182,797 182,857 184,382 180,499 182,908 183,478 182,631 0.06%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -77.61% 16.49% 9.29% 2.07% 0.36% -14.57% -595.62% -
ROE -27.42% 4.24% 4.29% 0.92% 0.10% -5.37% -55.48% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 21.33 17.63 32.96 30.07 27.32 26.71 6.81 114.22%
EPS -16.18 3.27 3.26 0.69 0.08 -3.92 -40.50 -45.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.77 0.76 0.75 0.75 0.73 0.73 -13.24%
Adjusted Per Share Value based on latest NOSH - 180,499
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 9.28 7.67 14.46 12.92 11.89 11.66 2.96 114.35%
EPS -7.04 1.42 1.43 0.30 0.03 -1.71 -17.60 -45.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2566 0.335 0.3334 0.3221 0.3264 0.3187 0.3172 -13.19%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.33 0.36 0.40 0.46 0.53 0.48 0.41 -
P/RPS 1.55 2.04 1.21 1.53 1.94 1.80 6.02 -59.56%
P/EPS -2.04 11.02 12.27 66.69 673.20 -12.25 -1.01 59.85%
EY -49.02 9.07 8.15 1.50 0.15 -8.17 -98.78 -37.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.47 0.53 0.61 0.71 0.66 0.56 0.00%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 29/05/08 27/02/08 30/11/07 30/08/07 28/05/07 28/02/07 -
Price 0.32 0.40 0.36 0.42 0.48 0.41 0.54 -
P/RPS 1.50 2.27 1.09 1.40 1.76 1.53 7.93 -67.08%
P/EPS -1.98 12.25 11.05 60.89 609.69 -10.46 -1.33 30.41%
EY -50.55 8.16 9.05 1.64 0.16 -9.56 -75.00 -23.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.52 0.47 0.56 0.64 0.56 0.74 -18.96%

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