[SEAL] QoQ TTM 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- 6.99%
YoY- -2309.24%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 38,577 36,680 38,068 37,093 38,994 32,236 60,766 -26.15%
PBT 12,695 -18,686 -19,642 -24,167 -28,083 9,154 9,485 21.47%
Tax -1,910 -2,143 -2,181 -2,181 -2,181 -3,839 -3,839 -37.23%
NP 10,785 -20,829 -21,823 -26,348 -30,264 5,315 5,646 54.01%
-
NP to SH 9,548 -22,026 -23,054 -27,505 -29,571 5,971 6,009 36.20%
-
Tax Rate 15.05% - - - - 41.94% 40.47% -
Total Cost 27,792 57,509 59,891 63,441 69,258 26,921 55,120 -36.67%
-
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 27.96% -56.79% -57.33% -71.03% -77.61% 16.49% 9.29% -
ROE 7.81% -18.96% -19.99% -24.90% -27.42% 4.24% 4.29% -
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 20.52 20.52 21.12 20.48 21.33 17.63 32.96 -27.10%
EPS 5.08 -12.32 -12.79 -15.19 -16.18 3.27 3.26 34.44%
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 9.18 8.73 9.06 8.83 9.28 7.67 14.46 -26.15%
EPS 2.27 -5.24 -5.49 -6.54 -7.04 1.42 1.43 36.11%
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 1.36 1.36 1.42 1.81 1.55 2.04 1.21 8.11%
P/EPS 5.51 -2.27 -2.35 -2.44 -2.04 11.02 12.27 -41.38%
EY 18.14 -44.01 -42.64 -41.04 -49.02 9.07 8.15 70.55%
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 1.71 1.46 1.18 1.61 1.50 2.27 1.09 35.05%
P/EPS 6.89 -2.43 -1.95 -2.17 -1.98 12.25 11.05 -27.03%
EY 14.51 -41.08 -51.16 -46.02 -50.55 8.16 9.05 37.02%
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