[SEAL] QoQ Annualized Quarter Result on 31-Mar-2010 [#3]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -7.52%
YoY- -23.56%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 36,176 25,704 39,914 35,438 25,746 22,656 38,577 -4.18%
PBT 8,092 3,404 10,228 10,485 11,518 7,528 12,695 -25.87%
Tax 0 0 -3,497 13 0 0 -1,910 -
NP 8,092 3,404 6,731 10,498 11,518 7,528 10,785 -17.38%
-
NP to SH 8,330 3,832 6,960 10,121 10,944 6,296 9,548 -8.67%
-
Tax Rate 0.00% 0.00% 34.19% -0.12% 0.00% 0.00% 15.05% -
Total Cost 28,084 22,300 33,183 24,940 14,228 15,128 27,792 0.69%
-
Net Worth 126,916 122,411 123,458 123,532 121,600 118,050 116,963 5.57%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 126,916 122,411 123,458 123,532 121,600 118,050 116,963 5.57%
NOSH 178,755 177,407 178,925 179,033 178,823 178,863 179,943 -0.43%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 22.37% 13.24% 16.86% 29.62% 44.74% 33.23% 27.96% -
ROE 6.56% 3.13% 5.64% 8.19% 9.00% 5.33% 8.16% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 20.24 14.49 22.31 19.79 14.40 12.67 21.44 -3.75%
EPS 4.66 2.16 3.89 5.65 6.12 3.52 5.30 -8.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.69 0.69 0.69 0.68 0.66 0.65 6.04%
Adjusted Per Share Value based on latest NOSH - 179,576
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 8.61 6.12 9.50 8.43 6.13 5.39 9.18 -4.17%
EPS 1.98 0.91 1.66 2.41 2.60 1.50 2.27 -8.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.302 0.2912 0.2937 0.2939 0.2893 0.2809 0.2783 5.58%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.41 0.39 0.40 0.43 0.40 0.31 0.28 -
P/RPS 2.03 2.69 1.79 2.17 2.78 2.45 1.31 33.80%
P/EPS 8.80 18.06 10.28 7.61 6.54 8.81 5.28 40.44%
EY 11.37 5.54 9.72 13.15 15.30 11.35 18.95 -28.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.57 0.58 0.62 0.59 0.47 0.43 22.01%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 30/11/10 30/08/10 25/05/10 24/02/10 26/11/09 27/08/09 -
Price 0.41 0.41 0.38 0.41 0.40 0.35 0.35 -
P/RPS 2.03 2.83 1.70 2.07 2.78 2.76 1.63 15.70%
P/EPS 8.80 18.98 9.77 7.25 6.54 9.94 6.60 21.07%
EY 11.37 5.27 10.24 13.79 15.30 10.06 15.16 -17.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.59 0.55 0.59 0.59 0.53 0.54 4.86%

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