[SEAL] YoY Annualized Quarter Result on 31-Mar-2009 [#3]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
22-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -22.28%
YoY- 316.22%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 118,481 33,980 35,438 34,556 37,641 61,293 13,750 43.13%
PBT 38,742 6,434 10,485 14,778 2,249 -4,596 -89,268 -
Tax -7,360 108 13 50 0 0 0 -
NP 31,382 6,542 10,498 14,829 2,249 -4,596 -89,268 -
-
NP to SH 20,317 6,990 10,121 13,241 3,181 -4,588 -89,052 -
-
Tax Rate 19.00% -1.68% -0.12% -0.34% 0.00% - - -
Total Cost 87,098 27,437 24,940 19,726 35,392 65,889 103,018 -2.75%
-
Net Worth 153,561 128,838 123,532 117,153 141,324 133,613 135,836 2.06%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 153,561 128,838 123,532 117,153 141,324 133,613 135,836 2.06%
NOSH 196,873 178,941 179,033 180,235 183,538 183,031 176,410 1.84%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 26.49% 19.25% 29.62% 42.91% 5.98% -7.50% -649.19% -
ROE 13.23% 5.43% 8.19% 11.30% 2.25% -3.43% -65.56% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 60.18 18.99 19.79 19.17 20.51 33.49 7.79 40.55%
EPS 10.32 3.91 5.65 7.35 1.73 -2.51 -50.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.72 0.69 0.65 0.77 0.73 0.77 0.21%
Adjusted Per Share Value based on latest NOSH - 178,734
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 28.19 8.08 8.43 8.22 8.96 14.58 3.27 43.14%
EPS 4.83 1.66 2.41 3.15 0.76 -1.09 -21.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3654 0.3065 0.2939 0.2787 0.3362 0.3179 0.3232 2.06%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.43 0.59 0.43 0.28 0.36 0.48 0.31 -
P/RPS 0.71 3.11 2.17 1.46 1.76 1.43 3.98 -24.95%
P/EPS 4.17 15.10 7.61 3.81 20.77 -19.15 -0.61 -
EY 24.00 6.62 13.15 26.24 4.81 -5.22 -162.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.82 0.62 0.43 0.47 0.66 0.40 5.44%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 31/05/12 20/05/11 25/05/10 22/05/09 29/05/08 28/05/07 11/05/06 -
Price 0.44 0.56 0.41 0.30 0.40 0.41 0.47 -
P/RPS 0.73 2.95 2.07 1.56 1.95 1.22 6.03 -29.64%
P/EPS 4.26 14.33 7.25 4.08 23.08 -16.36 -0.93 -
EY 23.45 6.98 13.79 24.49 4.33 -6.11 -107.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.78 0.59 0.46 0.52 0.56 0.61 -1.41%

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