[SEAL] YoY Cumulative Quarter Result on 30-Jun-2012 [#4]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 16.39%
YoY- 155.86%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 29,190 287,089 183,300 122,684 51,821 39,914 38,577 -4.53%
PBT 4,099 159,511 52,814 42,514 8,898 10,228 12,695 -17.16%
Tax -10,815 -44,081 -18,036 -13,427 -2,193 -3,497 -1,910 33.48%
NP -6,716 115,430 34,778 29,087 6,705 6,731 10,785 -
-
NP to SH -5,523 59,392 19,581 17,736 6,932 6,960 9,548 -
-
Tax Rate 263.84% 27.64% 34.15% 31.58% 24.65% 34.19% 15.05% -
Total Cost 35,906 171,659 148,522 93,597 45,116 33,183 27,792 4.35%
-
Net Worth 239,473 243,852 183,513 150,193 126,546 123,458 116,963 12.67%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 239,473 243,852 183,513 150,193 126,546 123,458 116,963 12.67%
NOSH 215,742 215,798 215,898 197,622 180,781 178,925 179,943 3.06%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -23.01% 40.21% 18.97% 23.71% 12.94% 16.86% 27.96% -
ROE -2.31% 24.36% 10.67% 11.81% 5.48% 5.64% 8.16% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 13.53 133.04 84.90 62.08 28.67 22.31 21.44 -7.38%
EPS -2.56 27.52 9.07 8.98 3.84 3.89 5.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.13 0.85 0.76 0.70 0.69 0.65 9.32%
Adjusted Per Share Value based on latest NOSH - 204,049
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 6.95 68.31 43.61 29.19 12.33 9.50 9.18 -4.53%
EPS -1.31 14.13 4.66 4.22 1.65 1.66 2.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5698 0.5802 0.4366 0.3573 0.3011 0.2937 0.2783 12.67%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.56 1.29 0.515 0.49 0.47 0.40 0.28 -
P/RPS 4.14 0.97 0.61 0.79 1.64 1.79 1.31 21.12%
P/EPS -21.88 4.69 5.68 5.46 12.26 10.28 5.28 -
EY -4.57 21.33 17.61 18.32 8.16 9.72 18.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 1.14 0.61 0.64 0.67 0.58 0.43 2.54%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 27/08/14 29/08/13 29/08/12 29/08/11 30/08/10 27/08/09 -
Price 0.475 1.31 0.495 0.56 0.41 0.38 0.35 -
P/RPS 3.51 0.98 0.58 0.90 1.43 1.70 1.63 13.63%
P/EPS -18.55 4.76 5.46 6.24 10.69 9.77 6.60 -
EY -5.39 21.01 18.32 16.03 9.35 10.24 15.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 1.16 0.58 0.74 0.59 0.55 0.54 -3.72%

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