[SEAL] QoQ Cumulative Quarter Result on 30-Jun-2011 [#4]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
29-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- 32.21%
YoY- -0.4%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 88,861 21,773 12,040 51,821 25,485 18,088 6,426 475.20%
PBT 29,057 3,081 1,365 8,898 4,826 4,046 851 950.22%
Tax -5,520 0 0 -2,193 81 0 0 -
NP 23,537 3,081 1,365 6,705 4,907 4,046 851 812.71%
-
NP to SH 15,238 3,473 1,550 6,932 5,243 4,165 958 531.40%
-
Tax Rate 19.00% 0.00% 0.00% 24.65% -1.68% 0.00% 0.00% -
Total Cost 65,324 18,692 10,675 45,116 20,578 14,042 5,575 415.11%
-
Net Worth 153,561 142,077 139,303 126,546 128,838 126,916 122,411 16.30%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 153,561 142,077 139,303 126,546 128,838 126,916 122,411 16.30%
NOSH 196,873 197,329 196,202 180,781 178,941 178,755 177,407 7.18%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 26.49% 14.15% 11.34% 12.94% 19.25% 22.37% 13.24% -
ROE 9.92% 2.44% 1.11% 5.48% 4.07% 3.28% 0.78% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 45.14 11.03 6.14 28.67 14.24 10.12 3.62 436.91%
EPS 7.74 1.76 0.79 3.84 2.93 2.33 0.54 489.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.72 0.71 0.70 0.72 0.71 0.69 8.50%
Adjusted Per Share Value based on latest NOSH - 186,703
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 21.14 5.18 2.86 12.33 6.06 4.30 1.53 474.88%
EPS 3.63 0.83 0.37 1.65 1.25 0.99 0.23 528.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3654 0.338 0.3314 0.3011 0.3065 0.302 0.2912 16.32%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.43 0.44 0.41 0.47 0.59 0.41 0.39 -
P/RPS 0.95 3.99 6.68 1.64 4.14 4.05 10.77 -80.15%
P/EPS 5.56 25.00 51.90 12.26 20.14 17.60 72.22 -81.87%
EY 18.00 4.00 1.93 8.16 4.97 5.68 1.38 453.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.61 0.58 0.67 0.82 0.58 0.57 -2.35%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 31/05/12 29/02/12 30/11/11 29/08/11 20/05/11 28/02/11 30/11/10 -
Price 0.44 0.44 0.43 0.41 0.56 0.41 0.41 -
P/RPS 0.97 3.99 7.01 1.43 3.93 4.05 11.32 -80.53%
P/EPS 5.68 25.00 54.43 10.69 19.11 17.60 75.93 -82.21%
EY 17.59 4.00 1.84 9.35 5.23 5.68 1.32 461.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.61 0.61 0.59 0.78 0.58 0.59 -3.41%

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