[SEAL] QoQ Annualized Quarter Result on 31-Mar-2007 [#3]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 40.62%
YoY- 94.85%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 34,338 29,972 49,975 61,293 12,756 12,744 13,359 87.32%
PBT 3,114 456 4,020 -4,596 -7,816 -3,312 -68,189 -
Tax 0 0 -3,839 0 0 0 -2,457 -
NP 3,114 456 181 -4,596 -7,816 -3,312 -70,646 -
-
NP to SH 4,004 1,444 144 -4,588 -7,726 -2,960 -70,540 -
-
Tax Rate 0.00% 0.00% 95.50% - - - - -
Total Cost 31,224 29,516 49,794 65,889 20,572 16,056 84,005 -48.21%
-
Net Worth 139,588 135,374 135,000 133,613 133,648 136,899 132,825 3.35%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 139,588 135,374 135,000 133,613 133,648 136,899 132,825 3.35%
NOSH 183,669 180,499 180,000 183,031 183,080 184,999 177,100 2.45%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 9.07% 1.52% 0.36% -7.50% -61.27% -25.99% -528.83% -
ROE 2.87% 1.07% 0.11% -3.43% -5.78% -2.16% -53.11% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 18.70 16.60 27.76 33.49 6.97 6.89 7.54 82.92%
EPS 2.18 0.80 0.08 -2.51 -4.22 -1.60 -39.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.75 0.75 0.73 0.73 0.74 0.75 0.88%
Adjusted Per Share Value based on latest NOSH - 183,478
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 8.17 7.13 11.89 14.58 3.03 3.03 3.18 87.26%
EPS 0.95 0.34 0.03 -1.09 -1.84 -0.70 -16.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3321 0.3221 0.3212 0.3179 0.318 0.3257 0.316 3.35%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.40 0.46 0.53 0.48 0.41 0.38 0.34 -
P/RPS 2.14 2.77 1.91 1.43 5.88 5.52 4.51 -39.08%
P/EPS 18.35 57.50 662.50 -19.15 -9.72 -23.75 -0.85 -
EY 5.45 1.74 0.15 -5.22 -10.29 -4.21 -117.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.61 0.71 0.66 0.56 0.51 0.45 11.49%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 30/11/07 30/08/07 28/05/07 28/02/07 30/11/06 30/08/06 -
Price 0.36 0.42 0.48 0.41 0.54 0.41 0.38 -
P/RPS 1.93 2.53 1.73 1.22 7.75 5.95 5.04 -47.17%
P/EPS 16.51 52.50 600.00 -16.36 -12.80 -25.63 -0.95 -
EY 6.06 1.90 0.17 -6.11 -7.81 -3.90 -104.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.56 0.64 0.56 0.74 0.55 0.51 -5.28%

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