[SEAL] YoY TTM 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- 102.0%
YoY- 100.2%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
TTM 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 20,034 12.16%
PBT 10,228 12,695 -28,083 4,020 -68,189 -19,751 1,226 42.39%
Tax -3,497 -1,910 -2,181 -3,839 -2,457 -3,982 -953 24.18%
NP 6,731 10,785 -30,264 181 -70,646 -23,733 273 70.56%
-
NP to SH 6,960 9,548 -29,571 144 -70,540 -23,619 273 71.51%
-
Tax Rate 34.19% 15.05% - 95.50% - - 77.73% -
Total Cost 33,183 27,792 69,258 49,794 84,005 41,277 19,761 9.01%
-
Net Worth 124,409 122,199 107,850 137,181 142,925 167,486 133,306 -1.14%
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 124,409 122,199 107,850 137,181 142,925 167,486 133,306 -1.14%
NOSH 180,303 187,999 182,797 182,908 190,567 159,511 133,306 5.15%
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% -135.28% 1.36% -
ROE 5.59% 7.81% -27.42% 0.10% -49.35% -14.10% 0.20% -
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 22.14 20.52 21.33 27.32 7.01 11.00 15.03 6.66%
EPS 3.86 5.08 -16.18 0.08 -37.02 -14.81 0.20 63.74%
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 1.05 1.00 -5.99%
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 -5.62 0.06 73.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.296 0.2907 0.2566 0.3264 0.3401 0.3985 0.3172 -1.14%
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 1.81 1.36 1.55 1.94 4.85 3.73 6.32 -18.80%
P/EPS 10.36 5.51 -2.04 673.20 -0.92 -2.77 463.89 -46.91%
EY 9.65 18.14 -49.02 0.15 -108.87 -36.11 0.22 87.74%
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 0.39 0.95 -7.89%
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 1.72 1.71 1.50 1.76 5.42 4.00 5.99 -18.76%
P/EPS 9.84 6.89 -1.98 609.69 -1.03 -2.97 439.47 -46.89%
EY 10.16 14.51 -50.55 0.16 -97.41 -33.65 0.23 87.96%
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 0.42 0.90 -7.87%

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