[SEAL] QoQ Annualized Quarter Result on 31-Mar-2011 [#3]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
20-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- -16.08%
YoY- -30.93%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 43,546 48,160 51,821 33,980 36,176 25,704 39,914 5.96%
PBT 6,162 5,460 8,898 6,434 8,092 3,404 10,228 -28.60%
Tax 0 0 -2,193 108 0 0 -3,497 -
NP 6,162 5,460 6,705 6,542 8,092 3,404 6,731 -5.70%
-
NP to SH 6,946 6,200 6,932 6,990 8,330 3,832 6,960 -0.13%
-
Tax Rate 0.00% 0.00% 24.65% -1.68% 0.00% 0.00% 34.19% -
Total Cost 37,384 42,700 45,116 27,437 28,084 22,300 33,183 8.24%
-
Net Worth 142,077 139,303 126,546 128,838 126,916 122,411 123,458 9.78%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 142,077 139,303 126,546 128,838 126,916 122,411 123,458 9.78%
NOSH 197,329 196,202 180,781 178,941 178,755 177,407 178,925 6.72%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 14.15% 11.34% 12.94% 19.25% 22.37% 13.24% 16.86% -
ROE 4.89% 4.45% 5.48% 5.43% 6.56% 3.13% 5.64% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 22.07 24.55 28.67 18.99 20.24 14.49 22.31 -0.71%
EPS 3.52 3.16 3.84 3.91 4.66 2.16 3.89 -6.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.71 0.70 0.72 0.71 0.69 0.69 2.86%
Adjusted Per Share Value based on latest NOSH - 179,666
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 10.36 11.46 12.33 8.08 8.61 6.12 9.50 5.93%
EPS 1.65 1.48 1.65 1.66 1.98 0.91 1.66 -0.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.338 0.3314 0.3011 0.3065 0.302 0.2912 0.2937 9.79%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.44 0.41 0.47 0.59 0.41 0.39 0.40 -
P/RPS 1.99 1.67 1.64 3.11 2.03 2.69 1.79 7.29%
P/EPS 12.50 12.97 12.26 15.10 8.80 18.06 10.28 13.88%
EY 8.00 7.71 8.16 6.62 11.37 5.54 9.72 -12.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.58 0.67 0.82 0.58 0.57 0.58 3.40%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 30/11/11 29/08/11 20/05/11 28/02/11 30/11/10 30/08/10 -
Price 0.44 0.43 0.41 0.56 0.41 0.41 0.38 -
P/RPS 1.99 1.75 1.43 2.95 2.03 2.83 1.70 11.03%
P/EPS 12.50 13.61 10.69 14.33 8.80 18.98 9.77 17.80%
EY 8.00 7.35 9.35 6.98 11.37 5.27 10.24 -15.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.61 0.59 0.78 0.58 0.59 0.55 7.12%

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