[SEAL] YoY Quarter Result on 30-Jun-2011 [#4]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
29-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- 56.68%
YoY- 367.67%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 10,086 43,195 33,823 26,336 13,335 12,660 10,763 -1.07%
PBT -7,614 9,218 13,457 4,072 2,364 1,611 -29,770 -20.31%
Tax -2,594 -5,486 -7,907 -2,274 -3,507 -1,948 -2,181 2.93%
NP -10,208 3,732 5,550 1,798 -1,143 -337 -31,951 -17.31%
-
NP to SH -7,515 1,303 2,498 1,689 -631 -383 -31,957 -21.42%
-
Tax Rate - 59.51% 58.76% 55.84% 148.35% 120.92% - -
Total Cost 20,294 39,463 28,273 24,538 14,478 12,997 42,714 -11.65%
-
Net Worth 246,501 184,874 155,077 130,692 124,409 122,199 107,850 14.76%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 246,501 184,874 155,077 130,692 124,409 122,199 107,850 14.76%
NOSH 216,229 217,499 204,049 186,703 180,303 187,999 182,797 2.83%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin -101.21% 8.64% 16.41% 6.83% -8.57% -2.66% -296.86% -
ROE -3.05% 0.70% 1.61% 1.29% -0.51% -0.31% -29.63% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 4.66 19.86 16.58 14.11 7.40 6.73 5.89 -3.82%
EPS -3.48 0.60 1.23 0.91 -0.35 -0.21 -17.48 -23.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 0.85 0.76 0.70 0.69 0.65 0.59 11.59%
Adjusted Per Share Value based on latest NOSH - 186,703
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 2.40 10.28 8.05 6.27 3.17 3.01 2.56 -1.06%
EPS -1.79 0.31 0.59 0.40 -0.15 -0.09 -7.60 -21.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5865 0.4399 0.369 0.3109 0.296 0.2907 0.2566 14.76%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.29 0.515 0.49 0.47 0.40 0.28 0.33 -
P/RPS 27.66 2.59 2.96 3.33 5.41 4.16 5.60 30.48%
P/EPS -37.12 85.97 40.03 51.95 -114.30 -137.44 -1.89 64.21%
EY -2.69 1.16 2.50 1.92 -0.87 -0.73 -52.98 -39.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.61 0.64 0.67 0.58 0.43 0.56 12.40%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 27/08/14 29/08/13 29/08/12 29/08/11 30/08/10 27/08/09 27/08/08 -
Price 1.31 0.495 0.56 0.41 0.38 0.35 0.32 -
P/RPS 28.08 2.49 3.38 2.91 5.14 5.20 5.43 31.48%
P/EPS -37.69 82.63 45.74 45.32 -108.58 -171.80 -1.83 65.52%
EY -2.65 1.21 2.19 2.21 -0.92 -0.58 -54.63 -39.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.58 0.74 0.59 0.55 0.54 0.54 13.42%

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