[SEAL] QoQ TTM Result on 31-Mar-2008 [#3]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- -0.63%
YoY- 183.02%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 38,068 37,093 38,994 32,236 60,766 54,282 49,975 -16.52%
PBT -19,642 -24,167 -28,083 9,154 9,485 4,962 4,020 -
Tax -2,181 -2,181 -2,181 -3,839 -3,839 -3,839 -3,839 -31.28%
NP -21,823 -26,348 -30,264 5,315 5,646 1,123 181 -
-
NP to SH -23,054 -27,505 -29,571 5,971 6,009 1,245 144 -
-
Tax Rate - - - 41.94% 40.47% 77.37% 95.50% -
Total Cost 59,891 63,441 69,258 26,921 55,120 53,159 49,794 13.03%
-
Net Worth 115,351 110,482 107,850 140,800 140,130 135,374 137,181 -10.86%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 115,351 110,482 107,850 140,800 140,130 135,374 137,181 -10.86%
NOSH 180,236 181,119 182,797 182,857 184,382 180,499 182,908 -0.97%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -57.33% -71.03% -77.61% 16.49% 9.29% 2.07% 0.36% -
ROE -19.99% -24.90% -27.42% 4.24% 4.29% 0.92% 0.10% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 21.12 20.48 21.33 17.63 32.96 30.07 27.32 -15.70%
EPS -12.79 -15.19 -16.18 3.27 3.26 0.69 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.61 0.59 0.77 0.76 0.75 0.75 -9.99%
Adjusted Per Share Value based on latest NOSH - 182,857
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 9.06 8.83 9.28 7.67 14.46 12.92 11.89 -16.50%
EPS -5.49 -6.54 -7.04 1.42 1.43 0.30 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2744 0.2629 0.2566 0.335 0.3334 0.3221 0.3264 -10.87%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.30 0.37 0.33 0.36 0.40 0.46 0.53 -
P/RPS 1.42 1.81 1.55 2.04 1.21 1.53 1.94 -18.70%
P/EPS -2.35 -2.44 -2.04 11.02 12.27 66.69 673.20 -
EY -42.64 -41.04 -49.02 9.07 8.15 1.50 0.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.61 0.56 0.47 0.53 0.61 0.71 -23.94%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 20/11/08 27/08/08 29/05/08 27/02/08 30/11/07 30/08/07 -
Price 0.25 0.33 0.32 0.40 0.36 0.42 0.48 -
P/RPS 1.18 1.61 1.50 2.27 1.09 1.40 1.76 -23.30%
P/EPS -1.95 -2.17 -1.98 12.25 11.05 60.89 609.69 -
EY -51.16 -46.02 -50.55 8.16 9.05 1.64 0.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.54 0.54 0.52 0.47 0.56 0.64 -28.01%

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