[SEAL] QoQ TTM Result on 31-Dec-2008 [#2]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 16.18%
YoY- -483.66%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 38,649 38,577 36,680 38,068 37,093 38,994 32,236 12.84%
PBT 10,547 12,695 -18,686 -19,642 -24,167 -28,083 9,154 9.89%
Tax -1,910 -1,910 -2,143 -2,181 -2,181 -2,181 -3,839 -37.18%
NP 8,637 10,785 -20,829 -21,823 -26,348 -30,264 5,315 38.17%
-
NP to SH 8,695 9,548 -22,026 -23,054 -27,505 -29,571 5,971 28.44%
-
Tax Rate 18.11% 15.05% - - - - 41.94% -
Total Cost 30,012 27,792 57,509 59,891 63,441 69,258 26,921 7.50%
-
Net Worth 118,050 122,199 116,177 115,351 110,482 107,850 140,800 -11.07%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 118,050 122,199 116,177 115,351 110,482 107,850 140,800 -11.07%
NOSH 178,863 187,999 178,734 180,236 181,119 182,797 182,857 -1.46%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 22.35% 27.96% -56.79% -57.33% -71.03% -77.61% 16.49% -
ROE 7.37% 7.81% -18.96% -19.99% -24.90% -27.42% 4.24% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 21.61 20.52 20.52 21.12 20.48 21.33 17.63 14.51%
EPS 4.86 5.08 -12.32 -12.79 -15.19 -16.18 3.27 30.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.65 0.65 0.64 0.61 0.59 0.77 -9.75%
Adjusted Per Share Value based on latest NOSH - 180,236
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 9.20 9.18 8.73 9.06 8.83 9.28 7.67 12.87%
EPS 2.07 2.27 -5.24 -5.49 -6.54 -7.04 1.42 28.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2809 0.2907 0.2764 0.2744 0.2629 0.2566 0.335 -11.06%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.31 0.28 0.28 0.30 0.37 0.33 0.36 -
P/RPS 1.43 1.36 1.36 1.42 1.81 1.55 2.04 -21.07%
P/EPS 6.38 5.51 -2.27 -2.35 -2.44 -2.04 11.02 -30.51%
EY 15.68 18.14 -44.01 -42.64 -41.04 -49.02 9.07 43.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.43 0.43 0.47 0.61 0.56 0.47 0.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 27/08/09 22/05/09 27/02/09 20/11/08 27/08/08 29/05/08 -
Price 0.35 0.35 0.30 0.25 0.33 0.32 0.40 -
P/RPS 1.62 1.71 1.46 1.18 1.61 1.50 2.27 -20.12%
P/EPS 7.20 6.89 -2.43 -1.95 -2.17 -1.98 12.25 -29.81%
EY 13.89 14.51 -41.08 -51.16 -46.02 -50.55 8.16 42.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.54 0.46 0.39 0.54 0.54 0.52 1.27%

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