[SEAL] YoY Cumulative Quarter Result on 30-Jun-2007 [#4]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 104.18%
YoY- 100.2%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 39,914 38,577 38,994 49,975 13,359 17,544 20,048 12.15%
PBT 10,228 12,695 -28,083 4,020 -68,189 -19,919 1,248 41.96%
Tax -3,497 -1,910 -2,181 -3,839 -2,457 -4,324 -953 24.18%
NP 6,731 10,785 -30,264 181 -70,646 -24,243 295 68.37%
-
NP to SH 6,960 9,548 -29,571 144 -70,540 -23,787 295 69.31%
-
Tax Rate 34.19% 15.05% - 95.50% - - 76.36% -
Total Cost 33,183 27,792 69,258 49,794 84,005 41,787 19,753 9.02%
-
Net Worth 123,458 116,963 107,815 135,000 132,825 183,475 158,620 -4.08%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 123,458 116,963 107,815 135,000 132,825 183,475 158,620 -4.08%
NOSH 178,925 179,943 182,737 180,000 177,100 159,543 133,294 5.02%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 16.86% 27.96% -77.61% 0.36% -528.83% -138.18% 1.47% -
ROE 5.64% 8.16% -27.43% 0.11% -53.11% -12.96% 0.19% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 22.31 21.44 21.34 27.76 7.54 11.00 15.04 6.78%
EPS 3.89 5.30 -16.18 0.08 -39.83 -14.91 0.18 66.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.65 0.59 0.75 0.75 1.15 1.19 -8.67%
Adjusted Per Share Value based on latest NOSH - 182,908
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 9.50 9.18 9.28 11.89 3.18 4.17 4.77 12.16%
EPS 1.66 2.27 -7.04 0.03 -16.78 -5.66 0.07 69.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2937 0.2783 0.2565 0.3212 0.316 0.4365 0.3774 -4.09%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.40 0.28 0.33 0.53 0.34 0.41 0.95 -
P/RPS 1.79 1.31 1.55 1.91 4.51 3.73 6.32 -18.95%
P/EPS 10.28 5.28 -2.04 662.50 -0.85 -2.75 429.25 -46.29%
EY 9.72 18.95 -49.04 0.15 -117.15 -36.36 0.23 86.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.43 0.56 0.71 0.45 0.36 0.80 -5.21%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/08/10 27/08/09 27/08/08 30/08/07 30/08/06 29/08/05 24/08/04 -
Price 0.38 0.35 0.32 0.48 0.38 0.44 0.90 -
P/RPS 1.70 1.63 1.50 1.73 5.04 4.00 5.98 -18.90%
P/EPS 9.77 6.60 -1.98 600.00 -0.95 -2.95 406.66 -46.26%
EY 10.24 15.16 -50.57 0.17 -104.82 -33.88 0.25 85.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.54 0.54 0.64 0.51 0.38 0.76 -5.24%

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