[SEAL] QoQ Annualized Quarter Result on 31-Dec-2001 [#2]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- 2.54%
YoY- 40.45%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 11,924 11,799 11,765 11,720 11,400 11,380 11,145 4.60%
PBT -6,992 -6,710 -6,642 -6,848 -7,008 -13,402 -12,214 -31.03%
Tax 932 6,710 6,642 6,848 7,008 13,402 12,214 -81.98%
NP -6,060 0 0 0 0 0 0 -
-
NP to SH -6,060 -6,157 -6,174 -6,530 -6,700 -11,737 -10,542 -30.84%
-
Tax Rate - - - - - - - -
Total Cost 17,984 11,799 11,765 11,720 11,400 11,380 11,145 37.53%
-
Net Worth 25,442 38,130 39,245 40,391 42,718 132,279 136,830 -67.38%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 25,442 38,130 39,245 40,391 42,718 132,279 136,830 -67.38%
NOSH 115,648 112,149 112,130 112,199 112,416 112,101 112,156 2.06%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -50.82% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE -23.82% -16.15% -15.73% -16.17% -15.68% -8.87% -7.70% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 10.31 10.52 10.49 10.45 10.14 10.15 9.94 2.46%
EPS -5.24 -5.49 -5.51 -5.82 -5.96 -10.47 -9.40 -32.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.34 0.35 0.36 0.38 1.18 1.22 -68.04%
Adjusted Per Share Value based on latest NOSH - 111,971
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 2.84 2.81 2.80 2.79 2.71 2.71 2.65 4.72%
EPS -1.44 -1.46 -1.47 -1.55 -1.59 -2.79 -2.51 -30.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0605 0.0907 0.0934 0.0961 0.1016 0.3147 0.3256 -67.40%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.87 0.85 0.79 0.66 0.74 0.31 0.32 -
P/RPS 8.44 8.08 7.53 6.32 7.30 3.05 3.22 89.99%
P/EPS -16.60 -15.48 -14.35 -11.34 -12.42 -2.96 -3.40 187.51%
EY -6.02 -6.46 -6.97 -8.82 -8.05 -33.77 -29.38 -65.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.95 2.50 2.26 1.83 1.95 0.26 0.26 512.39%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 29/11/02 23/08/02 24/05/02 28/02/02 29/11/01 24/08/01 30/05/01 -
Price 0.86 0.87 0.86 0.80 0.71 0.45 0.38 -
P/RPS 8.34 8.27 8.20 7.66 7.00 4.43 3.82 68.21%
P/EPS -16.41 -15.85 -15.62 -13.75 -11.91 -4.30 -4.04 154.35%
EY -6.09 -6.31 -6.40 -7.28 -8.39 -23.27 -24.74 -60.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.91 2.56 2.46 2.22 1.87 0.38 0.31 441.01%

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