[SEAL] QoQ Annualized Quarter Result on 30-Sep-2003 [#1]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -102.5%
YoY- 64.03%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 20,048 16,753 17,744 16,884 17,816 12,424 12,282 38.67%
PBT 1,248 -2,756 -3,560 -2,664 88,233 -5,526 -5,514 -
Tax -953 674 416 484 -859 122,838 183,880 -
NP 295 -2,081 -3,144 -2,180 87,374 117,312 178,366 -98.60%
-
NP to SH 295 -2,081 -3,144 -2,180 87,374 -4,640 -4,562 -
-
Tax Rate 76.36% - - - 0.97% - - -
Total Cost 19,753 18,834 20,888 19,064 -69,558 -104,888 -166,084 -
-
Net Worth 158,620 164,037 162,439 158,430 154,925 4,613 3,098 1282.16%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 158,620 164,037 162,439 158,430 154,925 4,613 3,098 1282.16%
NOSH 133,294 132,288 130,999 126,744 121,035 4,756 3,037 1147.12%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 1.47% -12.42% -17.72% -12.91% 490.42% 944.24% 1,452.26% -
ROE 0.19% -1.27% -1.94% -1.38% 56.40% -100.56% -147.25% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 15.04 12.66 13.55 13.32 14.72 261.19 404.37 -88.87%
EPS 0.18 -1.57 -2.40 -1.72 72.00 97.55 150.20 -98.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.24 1.24 1.25 1.28 0.97 1.02 10.83%
Adjusted Per Share Value based on latest NOSH - 126,744
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 4.77 3.99 4.22 4.02 4.24 2.96 2.92 38.74%
EPS 0.07 -0.50 -0.75 -0.52 20.79 -1.10 -1.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3774 0.3903 0.3865 0.3769 0.3686 0.011 0.0074 1278.54%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.95 1.20 1.18 1.05 0.87 0.78 0.86 -
P/RPS 6.32 9.48 8.71 7.88 5.91 0.30 0.21 869.54%
P/EPS 429.25 -76.27 -49.17 -61.05 1.21 -0.80 -0.57 -
EY 0.23 -1.31 -2.03 -1.64 82.98 -125.06 -174.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.97 0.95 0.84 0.68 0.80 0.84 -3.20%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 24/08/04 31/05/04 27/02/04 28/11/03 29/08/03 28/05/03 25/02/03 -
Price 0.90 1.10 1.42 1.16 0.89 0.79 0.81 -
P/RPS 5.98 8.69 10.48 8.71 6.05 0.30 0.20 865.33%
P/EPS 406.66 -69.92 -59.17 -67.44 1.23 -0.81 -0.54 -
EY 0.25 -1.43 -1.69 -1.48 81.11 -123.48 -185.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.89 1.15 0.93 0.70 0.81 0.79 -2.55%

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