[SEAL] QoQ 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- 56.68%
YoY- 367.67%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 67,088 9,733 12,040 26,336 7,397 11,662 6,426 376.99%
PBT 25,976 1,716 1,365 4,072 780 3,195 851 874.67%
Tax -5,520 0 0 -2,274 81 0 0 -
NP 20,456 1,716 1,365 1,798 861 3,195 851 731.29%
-
NP to SH 11,765 1,923 1,550 1,689 1,078 3,207 958 431.48%
-
Tax Rate 21.25% 0.00% 0.00% 55.84% -10.38% 0.00% 0.00% -
Total Cost 46,632 8,017 10,675 24,538 6,536 8,467 5,575 311.52%
-
Net Worth 153,456 142,738 139,303 130,692 129,359 127,205 122,411 16.24%
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 153,456 142,738 139,303 130,692 129,359 127,205 122,411 16.24%
NOSH 196,739 198,247 196,202 186,703 179,666 179,162 177,407 7.13%
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 30.49% 17.63% 11.34% 6.83% 11.64% 27.40% 13.24% -
ROE 7.67% 1.35% 1.11% 1.29% 0.83% 2.52% 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 34.10 4.91 6.14 14.11 4.12 6.51 3.62 345.42%
EPS 5.98 0.97 0.79 0.91 0.60 1.79 0.54 396.10%
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 15.96 2.32 2.86 6.27 1.76 2.77 1.53 376.73%
EPS 2.80 0.46 0.37 0.40 0.26 0.76 0.23 428.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3651 0.3396 0.3314 0.3109 0.3078 0.3027 0.2912 16.25%
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 1.26 8.96 6.68 3.33 14.33 6.30 10.77 -76.04%
P/EPS 7.19 45.36 51.90 51.95 98.33 22.91 72.22 -78.48%
EY 13.91 2.20 1.93 1.92 1.02 4.37 1.38 365.96%
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 1.29 8.96 7.01 2.91 13.60 6.30 11.32 -76.46%
P/EPS 7.36 45.36 54.43 45.32 93.33 22.91 75.93 -78.86%
EY 13.59 2.20 1.84 2.21 1.07 4.37 1.32 372.58%
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