[SEAL] YoY TTM Result on 31-Mar-2007 [#3]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 90.28%
YoY- 91.74%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 39,239 36,680 32,236 49,016 14,152 21,188 22,628 9.60%
PBT 9,475 -18,686 9,154 -4,685 -82,982 -405 -279 -
Tax -1,938 -2,143 -3,839 -2,457 -4,324 -1,117 42,181 -
NP 7,537 -20,829 5,315 -7,142 -87,306 -1,522 41,902 -24.85%
-
NP to SH 7,208 -22,026 5,971 -7,192 -87,030 -1,522 41,902 -25.41%
-
Tax Rate 20.45% - 41.94% - - - - -
Total Cost 31,702 57,509 26,921 56,158 101,458 22,710 -19,274 -
-
Net Worth 123,907 116,177 140,800 133,939 135,836 179,353 136,400 -1.58%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 123,907 116,177 140,800 133,939 135,836 179,353 136,400 -1.58%
NOSH 179,576 178,734 182,857 183,478 176,410 154,615 110,000 8.50%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 19.21% -56.79% 16.49% -14.57% -616.92% -7.18% 185.18% -
ROE 5.82% -18.96% 4.24% -5.37% -64.07% -0.85% 30.72% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 21.85 20.52 17.63 26.71 8.02 13.70 20.57 1.01%
EPS 4.01 -12.32 3.27 -3.92 -49.33 -0.98 38.09 -31.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.65 0.77 0.73 0.77 1.16 1.24 -9.30%
Adjusted Per Share Value based on latest NOSH - 183,478
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 9.34 8.73 7.67 11.66 3.37 5.04 5.38 9.62%
EPS 1.71 -5.24 1.42 -1.71 -20.71 -0.36 9.97 -25.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2948 0.2764 0.335 0.3187 0.3232 0.4267 0.3245 -1.58%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.43 0.28 0.36 0.48 0.31 1.25 1.20 -
P/RPS 1.97 1.36 2.04 1.80 3.86 9.12 5.83 -16.53%
P/EPS 10.71 -2.27 11.02 -12.25 -0.63 -126.98 3.15 22.61%
EY 9.33 -44.01 9.07 -8.17 -159.14 -0.79 31.74 -18.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.43 0.47 0.66 0.40 1.08 0.97 -7.18%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 25/05/10 22/05/09 29/05/08 28/05/07 11/05/06 20/05/05 31/05/04 -
Price 0.41 0.30 0.40 0.41 0.47 0.29 1.10 -
P/RPS 1.88 1.46 2.27 1.53 5.86 2.12 5.35 -15.98%
P/EPS 10.21 -2.43 12.25 -10.46 -0.95 -29.46 2.89 23.39%
EY 9.79 -41.08 8.16 -9.56 -104.97 -3.39 34.63 -18.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.46 0.52 0.56 0.61 0.25 0.89 -6.61%

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