[SEAL] QoQ Annualized Quarter Result on 30-Jun-2005 [#4]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- -403.11%
YoY- -8163.39%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 13,750 14,616 14,288 17,544 18,273 17,568 16,768 -12.40%
PBT -89,268 -1,050 -2,180 -19,919 -5,184 -6,682 -6,144 496.40%
Tax 0 0 0 -4,324 456 394 1,380 -
NP -89,268 -1,050 -2,180 -24,243 -4,728 -6,288 -4,764 606.73%
-
NP to SH -89,052 -882 -1,748 -23,787 -4,728 -6,288 -4,764 605.59%
-
Tax Rate - - - - - - - -
Total Cost 103,018 15,666 16,468 41,787 23,001 23,856 21,532 184.20%
-
Net Worth 135,836 176,400 183,539 183,475 178,841 165,774 14,053,799 -95.47%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 135,836 176,400 183,539 183,475 178,841 165,774 14,053,799 -95.47%
NOSH 176,410 176,400 174,800 159,543 154,173 142,909 11,910,000 -93.98%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -649.19% -7.18% -15.26% -138.18% -25.87% -35.79% -28.41% -
ROE -65.56% -0.50% -0.95% -12.96% -2.64% -3.79% -0.03% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 7.79 8.29 8.17 11.00 11.85 12.29 0.14 1361.06%
EPS -50.48 -0.50 -1.00 -14.91 -3.07 -4.40 -0.04 11629.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 1.00 1.05 1.15 1.16 1.16 1.18 -24.78%
Adjusted Per Share Value based on latest NOSH - 159,511
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 3.27 3.48 3.40 4.17 4.35 4.18 3.99 -12.43%
EPS -21.19 -0.21 -0.42 -5.66 -1.12 -1.50 -1.13 607.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3232 0.4197 0.4367 0.4365 0.4255 0.3944 33.4375 -95.47%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.31 0.29 0.43 0.41 1.25 1.14 1.04 -
P/RPS 3.98 3.50 5.26 3.73 10.55 9.27 738.69 -96.93%
P/EPS -0.61 -58.00 -43.00 -2.75 -40.76 -25.91 -2,600.00 -99.62%
EY -162.84 -1.72 -2.33 -36.36 -2.45 -3.86 -0.04 25525.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.29 0.41 0.36 1.08 0.98 0.88 -40.91%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 11/05/06 21/02/06 16/11/05 29/08/05 20/05/05 03/02/05 09/11/04 -
Price 0.47 0.31 0.34 0.44 0.29 1.25 1.07 -
P/RPS 6.03 3.74 4.16 4.00 2.45 10.17 760.00 -96.03%
P/EPS -0.93 -62.00 -34.00 -2.95 -9.46 -28.41 -2,675.00 -99.50%
EY -107.40 -1.61 -2.94 -33.88 -10.57 -3.52 -0.04 19311.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.31 0.32 0.38 0.25 1.08 0.91 -23.42%

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