[SEAL] YoY Cumulative Quarter Result on 30-Sep-2010 [#1]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -86.24%
YoY- -39.14%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 56,915 37,147 12,040 6,426 5,664 5,592 7,493 40.16%
PBT 21,437 11,861 1,365 851 1,882 4,030 114 139.16%
Tax -8,516 -3,020 0 0 0 0 0 -
NP 12,921 8,841 1,365 851 1,882 4,030 114 119.82%
-
NP to SH 6,138 5,230 1,550 958 1,574 2,427 361 60.28%
-
Tax Rate 39.73% 25.46% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 43,994 28,306 10,675 5,575 3,782 1,562 7,379 34.62%
-
Net Worth 190,191 168,570 139,303 122,411 118,050 110,482 135,374 5.82%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 190,191 168,570 139,303 122,411 118,050 110,482 135,374 5.82%
NOSH 216,126 216,115 196,202 177,407 178,863 181,119 180,499 3.04%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 22.70% 23.80% 11.34% 13.24% 33.23% 72.07% 1.52% -
ROE 3.23% 3.10% 1.11% 0.78% 1.33% 2.20% 0.27% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 26.33 17.19 6.14 3.62 3.17 3.09 4.15 36.02%
EPS 2.84 2.42 0.79 0.54 0.88 1.34 0.20 55.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.78 0.71 0.69 0.66 0.61 0.75 2.69%
Adjusted Per Share Value based on latest NOSH - 177,407
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 13.54 8.84 2.86 1.53 1.35 1.33 1.78 40.19%
EPS 1.46 1.24 0.37 0.23 0.37 0.58 0.09 59.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4525 0.4011 0.3314 0.2912 0.2809 0.2629 0.3221 5.82%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.50 0.46 0.41 0.39 0.31 0.37 0.46 -
P/RPS 1.90 2.68 6.68 10.77 9.79 11.98 11.08 -25.44%
P/EPS 17.61 19.01 51.90 72.22 35.23 27.61 230.00 -34.81%
EY 5.68 5.26 1.93 1.38 2.84 3.62 0.43 53.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.59 0.58 0.57 0.47 0.61 0.61 -1.12%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 29/11/13 28/11/12 30/11/11 30/11/10 26/11/09 20/11/08 30/11/07 -
Price 0.525 0.46 0.43 0.41 0.35 0.33 0.42 -
P/RPS 1.99 2.68 7.01 11.32 11.05 10.69 10.12 -23.72%
P/EPS 18.49 19.01 54.43 75.93 39.77 24.63 210.00 -33.27%
EY 5.41 5.26 1.84 1.32 2.51 4.06 0.48 49.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.59 0.61 0.59 0.53 0.54 0.56 1.15%

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