[SEAL] QoQ Annualized Quarter Result on 31-Dec-2007 [#2]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 177.29%
YoY- 151.83%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 22,368 38,994 37,641 34,338 29,972 49,975 61,293 -48.83%
PBT 16,120 -28,083 2,249 3,114 456 4,020 -4,596 -
Tax 0 -2,181 0 0 0 -3,839 0 -
NP 16,120 -30,264 2,249 3,114 456 181 -4,596 -
-
NP to SH 9,708 -29,571 3,181 4,004 1,444 144 -4,588 -
-
Tax Rate 0.00% - 0.00% 0.00% 0.00% 95.50% - -
Total Cost 6,248 69,258 35,392 31,224 29,516 49,794 65,889 -79.11%
-
Net Worth 110,482 107,815 141,324 139,588 135,374 135,000 133,613 -11.87%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 110,482 107,815 141,324 139,588 135,374 135,000 133,613 -11.87%
NOSH 181,119 182,737 183,538 183,669 180,499 180,000 183,031 -0.69%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 72.07% -77.61% 5.98% 9.07% 1.52% 0.36% -7.50% -
ROE 8.79% -27.43% 2.25% 2.87% 1.07% 0.11% -3.43% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 12.35 21.34 20.51 18.70 16.60 27.76 33.49 -48.48%
EPS 5.36 -16.18 1.73 2.18 0.80 0.08 -2.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.59 0.77 0.76 0.75 0.75 0.73 -11.25%
Adjusted Per Share Value based on latest NOSH - 184,382
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 5.32 9.28 8.96 8.17 7.13 11.89 14.58 -48.84%
EPS 2.31 -7.04 0.76 0.95 0.34 0.03 -1.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2629 0.2565 0.3362 0.3321 0.3221 0.3212 0.3179 -11.86%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.37 0.33 0.36 0.40 0.46 0.53 0.48 -
P/RPS 3.00 1.55 1.76 2.14 2.77 1.91 1.43 63.65%
P/EPS 6.90 -2.04 20.77 18.35 57.50 662.50 -19.15 -
EY 14.49 -49.04 4.81 5.45 1.74 0.15 -5.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.56 0.47 0.53 0.61 0.71 0.66 -5.10%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 20/11/08 27/08/08 29/05/08 27/02/08 30/11/07 30/08/07 28/05/07 -
Price 0.33 0.32 0.40 0.36 0.42 0.48 0.41 -
P/RPS 2.67 1.50 1.95 1.93 2.53 1.73 1.22 68.32%
P/EPS 6.16 -1.98 23.08 16.51 52.50 600.00 -16.36 -
EY 16.24 -50.57 4.33 6.06 1.90 0.17 -6.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.54 0.52 0.47 0.56 0.64 0.56 -2.38%

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