[SEAL] YoY Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -34.06%
YoY- -35.15%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 148,588 48,160 25,704 22,656 22,368 29,972 12,744 50.52%
PBT 47,444 5,460 3,404 7,528 16,120 456 -3,312 -
Tax -12,080 0 0 0 0 0 0 -
NP 35,364 5,460 3,404 7,528 16,120 456 -3,312 -
-
NP to SH 20,920 6,200 3,832 6,296 9,708 1,444 -2,960 -
-
Tax Rate 25.46% 0.00% 0.00% 0.00% 0.00% 0.00% - -
Total Cost 113,224 42,700 22,300 15,128 6,248 29,516 16,056 38.43%
-
Net Worth 168,570 139,303 122,411 118,050 110,482 135,374 136,899 3.52%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 168,570 139,303 122,411 118,050 110,482 135,374 136,899 3.52%
NOSH 216,115 196,202 177,407 178,863 181,119 180,499 184,999 2.62%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 23.80% 11.34% 13.24% 33.23% 72.07% 1.52% -25.99% -
ROE 12.41% 4.45% 3.13% 5.33% 8.79% 1.07% -2.16% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 68.75 24.55 14.49 12.67 12.35 16.60 6.89 46.67%
EPS 9.68 3.16 2.16 3.52 5.36 0.80 -1.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.71 0.69 0.66 0.61 0.75 0.74 0.88%
Adjusted Per Share Value based on latest NOSH - 178,863
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 35.35 11.46 6.12 5.39 5.32 7.13 3.03 50.54%
EPS 4.98 1.48 0.91 1.50 2.31 0.34 -0.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4011 0.3314 0.2912 0.2809 0.2629 0.3221 0.3257 3.52%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.46 0.41 0.39 0.31 0.37 0.46 0.38 -
P/RPS 0.67 1.67 2.69 2.45 3.00 2.77 5.52 -29.61%
P/EPS 4.75 12.97 18.06 8.81 6.90 57.50 -23.75 -
EY 21.04 7.71 5.54 11.35 14.49 1.74 -4.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.58 0.57 0.47 0.61 0.61 0.51 2.45%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 30/11/11 30/11/10 26/11/09 20/11/08 30/11/07 30/11/06 -
Price 0.46 0.43 0.41 0.35 0.33 0.42 0.41 -
P/RPS 0.67 1.75 2.83 2.76 2.67 2.53 5.95 -30.48%
P/EPS 4.75 13.61 18.98 9.94 6.16 52.50 -25.63 -
EY 21.04 7.35 5.27 10.06 16.24 1.90 -3.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.61 0.59 0.53 0.54 0.56 0.55 1.17%

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