[SEAL] YoY Annualized Quarter Result on 31-Mar-2006 [#3]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
11-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- -9996.6%
YoY- -1783.5%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 34,556 37,641 61,293 13,750 18,273 16,753 12,424 18.57%
PBT 14,778 2,249 -4,596 -89,268 -5,184 -2,756 -5,526 -
Tax 50 0 0 0 456 674 122,838 -72.74%
NP 14,829 2,249 -4,596 -89,268 -4,728 -2,081 117,312 -29.13%
-
NP to SH 13,241 3,181 -4,588 -89,052 -4,728 -2,081 -4,640 -
-
Tax Rate -0.34% 0.00% - - - - - -
Total Cost 19,726 35,392 65,889 103,018 23,001 18,834 -104,888 -
-
Net Worth 117,153 141,324 133,613 135,836 178,841 164,037 4,613 71.36%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 117,153 141,324 133,613 135,836 178,841 164,037 4,613 71.36%
NOSH 180,235 183,538 183,031 176,410 154,173 132,288 4,756 83.17%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 42.91% 5.98% -7.50% -649.19% -25.87% -12.42% 944.24% -
ROE 11.30% 2.25% -3.43% -65.56% -2.64% -1.27% -100.56% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 19.17 20.51 33.49 7.79 11.85 12.66 261.19 -35.26%
EPS 7.35 1.73 -2.51 -50.48 -3.07 -1.57 97.55 -34.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.77 0.73 0.77 1.16 1.24 0.97 -6.44%
Adjusted Per Share Value based on latest NOSH - 176,410
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 8.22 8.96 14.58 3.27 4.35 3.99 2.96 18.53%
EPS 3.15 0.76 -1.09 -21.19 -1.12 -0.50 -1.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2787 0.3362 0.3179 0.3232 0.4255 0.3903 0.011 71.29%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.28 0.36 0.48 0.31 1.25 1.20 0.78 -
P/RPS 1.46 1.76 1.43 3.98 10.55 9.48 0.30 30.14%
P/EPS 3.81 20.77 -19.15 -0.61 -40.76 -76.27 -0.80 -
EY 26.24 4.81 -5.22 -162.84 -2.45 -1.31 -125.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.47 0.66 0.40 1.08 0.97 0.80 -9.82%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 22/05/09 29/05/08 28/05/07 11/05/06 20/05/05 31/05/04 28/05/03 -
Price 0.30 0.40 0.41 0.47 0.29 1.10 0.79 -
P/RPS 1.56 1.95 1.22 6.03 2.45 8.69 0.30 31.59%
P/EPS 4.08 23.08 -16.36 -0.93 -9.46 -69.92 -0.81 -
EY 24.49 4.33 -6.11 -107.40 -10.57 -1.43 -123.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.52 0.56 0.61 0.25 0.89 0.81 -8.99%

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