[SEAL] YoY Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- -161.01%
YoY- -775.96%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 25,746 32,486 34,338 12,756 14,616 17,568 17,744 6.39%
PBT 11,518 19,996 3,114 -7,816 -1,050 -6,682 -3,560 -
Tax 0 0 0 0 0 394 416 -
NP 11,518 19,996 3,114 -7,816 -1,050 -6,288 -3,144 -
-
NP to SH 10,944 17,038 4,004 -7,726 -882 -6,288 -3,144 -
-
Tax Rate 0.00% 0.00% 0.00% - - - - -
Total Cost 14,228 12,490 31,224 20,572 15,666 23,856 20,888 -6.19%
-
Net Worth 121,600 115,511 139,588 133,648 176,400 165,774 162,439 -4.70%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 121,600 115,511 139,588 133,648 176,400 165,774 162,439 -4.70%
NOSH 178,823 180,487 183,669 183,080 176,400 142,909 130,999 5.31%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 44.74% 61.55% 9.07% -61.27% -7.18% -35.79% -17.72% -
ROE 9.00% 14.75% 2.87% -5.78% -0.50% -3.79% -1.94% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 14.40 18.00 18.70 6.97 8.29 12.29 13.55 1.01%
EPS 6.12 9.44 2.18 -4.22 -0.50 -4.40 -2.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.64 0.76 0.73 1.00 1.16 1.24 -9.51%
Adjusted Per Share Value based on latest NOSH - 182,631
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 6.13 7.73 8.17 3.03 3.48 4.18 4.22 6.41%
EPS 2.60 4.05 0.95 -1.84 -0.21 -1.50 -0.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2893 0.2748 0.3321 0.318 0.4197 0.3944 0.3865 -4.70%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.40 0.30 0.40 0.41 0.29 1.14 1.18 -
P/RPS 2.78 1.67 2.14 5.88 3.50 9.27 8.71 -17.31%
P/EPS 6.54 3.18 18.35 -9.72 -58.00 -25.91 -49.17 -
EY 15.30 31.47 5.45 -10.29 -1.72 -3.86 -2.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.47 0.53 0.56 0.29 0.98 0.95 -7.62%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 27/02/09 27/02/08 28/02/07 21/02/06 03/02/05 27/02/04 -
Price 0.40 0.25 0.36 0.54 0.31 1.25 1.42 -
P/RPS 2.78 1.39 1.93 7.75 3.74 10.17 10.48 -19.82%
P/EPS 6.54 2.65 16.51 -12.80 -62.00 -28.41 -59.17 -
EY 15.30 37.76 6.06 -7.81 -1.61 -3.52 -1.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.39 0.47 0.74 0.31 1.08 1.15 -10.51%

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