[SEAL] QoQ Quarter Result on 30-Jun-2012 [#4]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- -78.77%
YoY- 47.9%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 59,535 43,423 37,147 33,823 67,088 9,733 12,040 189.96%
PBT 21,353 10,382 11,861 13,457 25,976 1,716 1,365 524.44%
Tax -5,080 -4,450 -3,020 -7,907 -5,520 0 0 -
NP 16,273 5,932 8,841 5,550 20,456 1,716 1,365 421.07%
-
NP to SH 8,909 4,138 5,230 2,498 11,765 1,923 1,550 220.53%
-
Tax Rate 23.79% 42.86% 25.46% 58.76% 21.25% 0.00% 0.00% -
Total Cost 43,262 37,491 28,306 28,273 46,632 8,017 10,675 153.97%
-
Net Worth 181,199 172,416 168,570 155,077 153,456 142,738 139,303 19.14%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 181,199 172,416 168,570 155,077 153,456 142,738 139,303 19.14%
NOSH 215,714 215,520 216,115 204,049 196,739 198,247 196,202 6.51%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 27.33% 13.66% 23.80% 16.41% 30.49% 17.63% 11.34% -
ROE 4.92% 2.40% 3.10% 1.61% 7.67% 1.35% 1.11% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 27.60 20.15 17.19 16.58 34.10 4.91 6.14 172.12%
EPS 4.13 1.92 2.42 1.23 5.98 0.97 0.79 200.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.80 0.78 0.76 0.78 0.72 0.71 11.85%
Adjusted Per Share Value based on latest NOSH - 204,049
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 14.16 10.33 8.84 8.05 15.96 2.32 2.86 190.20%
EPS 2.12 0.98 1.24 0.59 2.80 0.46 0.37 219.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4311 0.4102 0.4011 0.369 0.3651 0.3396 0.3314 19.14%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.425 0.46 0.46 0.49 0.43 0.44 0.41 -
P/RPS 1.54 2.28 2.68 2.96 1.26 8.96 6.68 -62.36%
P/EPS 10.29 23.96 19.01 40.03 7.19 45.36 51.90 -65.96%
EY 9.72 4.17 5.26 2.50 13.91 2.20 1.93 193.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.58 0.59 0.64 0.55 0.61 0.58 -8.20%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 28/02/13 28/11/12 29/08/12 31/05/12 29/02/12 30/11/11 -
Price 0.48 0.43 0.46 0.56 0.44 0.44 0.43 -
P/RPS 1.74 2.13 2.68 3.38 1.29 8.96 7.01 -60.47%
P/EPS 11.62 22.40 19.01 45.74 7.36 45.36 54.43 -64.24%
EY 8.60 4.47 5.26 2.19 13.59 2.20 1.84 179.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.54 0.59 0.74 0.56 0.61 0.61 -4.41%

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