[SEAL] QoQ TTM Result on 31-Mar-2007 [#3]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 90.28%
YoY- 91.74%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 60,766 54,282 49,975 49,016 12,429 12,973 13,359 173.77%
PBT 9,485 4,962 4,020 -4,685 -71,572 -68,472 -68,189 -
Tax -3,839 -3,839 -3,839 -2,457 -2,457 -2,457 -2,457 34.54%
NP 5,646 1,123 181 -7,142 -74,029 -70,929 -70,646 -
-
NP to SH 6,009 1,245 144 -7,192 -73,962 -70,843 -70,540 -
-
Tax Rate 40.47% 77.37% 95.50% - - - - -
Total Cost 55,120 53,159 49,794 56,158 86,458 83,902 84,005 -24.43%
-
Net Worth 140,130 135,374 137,181 133,939 133,321 136,899 142,925 -1.30%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 140,130 135,374 137,181 133,939 133,321 136,899 142,925 -1.30%
NOSH 184,382 180,499 182,908 183,478 182,631 184,999 190,567 -2.16%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 9.29% 2.07% 0.36% -14.57% -595.62% -546.74% -528.83% -
ROE 4.29% 0.92% 0.10% -5.37% -55.48% -51.75% -49.35% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 32.96 30.07 27.32 26.71 6.81 7.01 7.01 179.86%
EPS 3.26 0.69 0.08 -3.92 -40.50 -38.29 -37.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.75 0.75 0.73 0.73 0.74 0.75 0.88%
Adjusted Per Share Value based on latest NOSH - 183,478
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 14.46 12.92 11.89 11.66 2.96 3.09 3.18 173.71%
EPS 1.43 0.30 0.03 -1.71 -17.60 -16.86 -16.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3334 0.3221 0.3264 0.3187 0.3172 0.3257 0.3401 -1.31%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.40 0.46 0.53 0.48 0.41 0.38 0.34 -
P/RPS 1.21 1.53 1.94 1.80 6.02 5.42 4.85 -60.26%
P/EPS 12.27 66.69 673.20 -12.25 -1.01 -0.99 -0.92 -
EY 8.15 1.50 0.15 -8.17 -98.78 -100.77 -108.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.61 0.71 0.66 0.56 0.51 0.45 11.49%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 30/11/07 30/08/07 28/05/07 28/02/07 30/11/06 30/08/06 -
Price 0.36 0.42 0.48 0.41 0.54 0.41 0.38 -
P/RPS 1.09 1.40 1.76 1.53 7.93 5.85 5.42 -65.57%
P/EPS 11.05 60.89 609.69 -10.46 -1.33 -1.07 -1.03 -
EY 9.05 1.64 0.16 -9.56 -75.00 -93.40 -97.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.56 0.64 0.56 0.74 0.55 0.51 -5.28%

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