[SEAL] QoQ Quarter Result on 30-Sep-2008 [#1]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
20-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- 107.59%
YoY- 572.3%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 12,660 9,674 10,651 5,592 10,763 11,062 9,676 19.64%
PBT 1,611 1,086 5,968 4,030 -29,770 130 1,443 7.62%
Tax -1,948 38 0 0 -2,181 0 0 -
NP -337 1,124 5,968 4,030 -31,951 130 1,443 -
-
NP to SH -383 1,412 6,092 2,427 -31,957 384 1,641 -
-
Tax Rate 120.92% -3.50% 0.00% 0.00% - 0.00% 0.00% -
Total Cost 12,997 8,550 4,683 1,562 42,714 10,932 8,233 35.61%
-
Net Worth 122,199 116,177 115,351 110,482 107,850 140,800 140,130 -8.73%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 122,199 116,177 115,351 110,482 107,850 140,800 140,130 -8.73%
NOSH 187,999 178,734 180,236 181,119 182,797 182,857 184,382 1.30%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -2.66% 11.62% 56.03% 72.07% -296.86% 1.18% 14.91% -
ROE -0.31% 1.22% 5.28% 2.20% -29.63% 0.27% 1.17% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 6.73 5.41 5.91 3.09 5.89 6.05 5.25 18.02%
EPS -0.21 0.79 3.38 1.34 -17.48 0.21 0.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.65 0.64 0.61 0.59 0.77 0.76 -9.90%
Adjusted Per Share Value based on latest NOSH - 181,119
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 3.01 2.30 2.53 1.33 2.56 2.63 2.30 19.66%
EPS -0.09 0.34 1.45 0.58 -7.60 0.09 0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2907 0.2764 0.2744 0.2629 0.2566 0.335 0.3334 -8.73%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.28 0.28 0.30 0.37 0.33 0.36 0.40 -
P/RPS 4.16 5.17 5.08 11.98 5.60 5.95 7.62 -33.22%
P/EPS -137.44 35.44 8.88 27.61 -1.89 171.43 44.94 -
EY -0.73 2.82 11.27 3.62 -52.98 0.58 2.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.43 0.47 0.61 0.56 0.47 0.53 -13.02%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 22/05/09 27/02/09 20/11/08 27/08/08 29/05/08 27/02/08 -
Price 0.35 0.30 0.25 0.33 0.32 0.40 0.36 -
P/RPS 5.20 5.54 4.23 10.69 5.43 6.61 6.86 -16.87%
P/EPS -171.80 37.97 7.40 24.63 -1.83 190.48 40.45 -
EY -0.58 2.63 13.52 4.06 -54.63 0.53 2.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.46 0.39 0.54 0.54 0.52 0.47 9.70%

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