[SEAL] YoY Cumulative Quarter Result on 30-Jun-2010 [#4]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- -8.31%
YoY- -27.11%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 183,300 122,684 51,821 39,914 38,577 38,994 49,975 24.16%
PBT 52,814 42,514 8,898 10,228 12,695 -28,083 4,020 53.55%
Tax -18,036 -13,427 -2,193 -3,497 -1,910 -2,181 -3,839 29.38%
NP 34,778 29,087 6,705 6,731 10,785 -30,264 181 140.02%
-
NP to SH 19,581 17,736 6,932 6,960 9,548 -29,571 144 126.59%
-
Tax Rate 34.15% 31.58% 24.65% 34.19% 15.05% - 95.50% -
Total Cost 148,522 93,597 45,116 33,183 27,792 69,258 49,794 19.95%
-
Net Worth 183,513 150,193 126,546 123,458 116,963 107,815 135,000 5.24%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 183,513 150,193 126,546 123,458 116,963 107,815 135,000 5.24%
NOSH 215,898 197,622 180,781 178,925 179,943 182,737 180,000 3.07%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 18.97% 23.71% 12.94% 16.86% 27.96% -77.61% 0.36% -
ROE 10.67% 11.81% 5.48% 5.64% 8.16% -27.43% 0.11% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 84.90 62.08 28.67 22.31 21.44 21.34 27.76 20.45%
EPS 9.07 8.98 3.84 3.89 5.30 -16.18 0.08 119.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.76 0.70 0.69 0.65 0.59 0.75 2.10%
Adjusted Per Share Value based on latest NOSH - 180,303
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 43.61 29.19 12.33 9.50 9.18 9.28 11.89 24.15%
EPS 4.66 4.22 1.65 1.66 2.27 -7.04 0.03 131.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4366 0.3573 0.3011 0.2937 0.2783 0.2565 0.3212 5.24%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.515 0.49 0.47 0.40 0.28 0.33 0.53 -
P/RPS 0.61 0.79 1.64 1.79 1.31 1.55 1.91 -17.30%
P/EPS 5.68 5.46 12.26 10.28 5.28 -2.04 662.50 -54.72%
EY 17.61 18.32 8.16 9.72 18.95 -49.04 0.15 121.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.64 0.67 0.58 0.43 0.56 0.71 -2.49%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/08/13 29/08/12 29/08/11 30/08/10 27/08/09 27/08/08 30/08/07 -
Price 0.495 0.56 0.41 0.38 0.35 0.32 0.48 -
P/RPS 0.58 0.90 1.43 1.70 1.63 1.50 1.73 -16.63%
P/EPS 5.46 6.24 10.69 9.77 6.60 -1.98 600.00 -54.27%
EY 18.32 16.03 9.35 10.24 15.16 -50.57 0.17 117.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.74 0.59 0.55 0.54 0.54 0.64 -1.62%

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