[SEAL] QoQ Annualized Quarter Result on 31-Dec-2008 [#2]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 75.5%
YoY- 325.52%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 22,656 38,577 34,556 32,486 22,368 38,994 37,641 -28.69%
PBT 7,528 12,695 14,778 19,996 16,120 -28,083 2,249 123.60%
Tax 0 -1,910 50 0 0 -2,181 0 -
NP 7,528 10,785 14,829 19,996 16,120 -30,264 2,249 123.60%
-
NP to SH 6,296 9,548 13,241 17,038 9,708 -29,571 3,181 57.57%
-
Tax Rate 0.00% 15.05% -0.34% 0.00% 0.00% - 0.00% -
Total Cost 15,128 27,792 19,726 12,490 6,248 69,258 35,392 -43.22%
-
Net Worth 118,050 116,963 117,153 115,511 110,482 107,815 141,324 -11.29%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 118,050 116,963 117,153 115,511 110,482 107,815 141,324 -11.29%
NOSH 178,863 179,943 180,235 180,487 181,119 182,737 183,538 -1.70%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 33.23% 27.96% 42.91% 61.55% 72.07% -77.61% 5.98% -
ROE 5.33% 8.16% 11.30% 14.75% 8.79% -27.43% 2.25% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 12.67 21.44 19.17 18.00 12.35 21.34 20.51 -27.44%
EPS 3.52 5.30 7.35 9.44 5.36 -16.18 1.73 60.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.65 0.65 0.64 0.61 0.59 0.77 -9.75%
Adjusted Per Share Value based on latest NOSH - 180,236
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 5.39 9.18 8.22 7.73 5.32 9.28 8.96 -28.71%
EPS 1.50 2.27 3.15 4.05 2.31 -7.04 0.76 57.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2809 0.2783 0.2787 0.2748 0.2629 0.2565 0.3362 -11.28%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.31 0.28 0.28 0.30 0.37 0.33 0.36 -
P/RPS 2.45 1.31 1.46 1.67 3.00 1.55 1.76 24.64%
P/EPS 8.81 5.28 3.81 3.18 6.90 -2.04 20.77 -43.51%
EY 11.35 18.95 26.24 31.47 14.49 -49.04 4.81 77.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.43 0.43 0.47 0.61 0.56 0.47 0.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 27/08/09 22/05/09 27/02/09 20/11/08 27/08/08 29/05/08 -
Price 0.35 0.35 0.30 0.25 0.33 0.32 0.40 -
P/RPS 2.76 1.63 1.56 1.39 2.67 1.50 1.95 26.03%
P/EPS 9.94 6.60 4.08 2.65 6.16 -1.98 23.08 -42.94%
EY 10.06 15.16 24.49 37.76 16.24 -50.57 4.33 75.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.54 0.46 0.39 0.54 0.54 0.52 1.27%

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