[SEAL] QoQ Annualized Quarter Result on 31-Dec-2002 [#2]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 24.72%
YoY- 30.14%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 16,884 17,816 12,424 12,282 11,924 11,799 11,765 27.20%
PBT -2,664 88,233 -5,526 -5,514 -6,992 -6,710 -6,642 -45.58%
Tax 484 -859 122,838 183,880 932 6,710 6,642 -82.52%
NP -2,180 87,374 117,312 178,366 -6,060 0 0 -
-
NP to SH -2,180 87,374 -4,640 -4,562 -6,060 -6,157 -6,174 -50.01%
-
Tax Rate - 0.97% - - - - - -
Total Cost 19,064 -69,558 -104,888 -166,084 17,984 11,799 11,765 37.91%
-
Net Worth 158,430 154,925 4,613 3,098 25,442 38,130 39,245 153.31%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 158,430 154,925 4,613 3,098 25,442 38,130 39,245 153.31%
NOSH 126,744 121,035 4,756 3,037 115,648 112,149 112,130 8.50%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -12.91% 490.42% 944.24% 1,452.26% -50.82% 0.00% 0.00% -
ROE -1.38% 56.40% -100.56% -147.25% -23.82% -16.15% -15.73% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 13.32 14.72 261.19 404.37 10.31 10.52 10.49 17.24%
EPS -1.72 72.00 97.55 150.20 -5.24 -5.49 -5.51 -53.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.28 0.97 1.02 0.22 0.34 0.35 133.46%
Adjusted Per Share Value based on latest NOSH - 1,002
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 4.02 4.24 2.96 2.92 2.84 2.81 2.80 27.23%
EPS -0.52 20.79 -1.10 -1.09 -1.44 -1.46 -1.47 -49.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3769 0.3686 0.011 0.0074 0.0605 0.0907 0.0934 153.25%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.05 0.87 0.78 0.86 0.87 0.85 0.79 -
P/RPS 7.88 5.91 0.30 0.21 8.44 8.08 7.53 3.07%
P/EPS -61.05 1.21 -0.80 -0.57 -16.60 -15.48 -14.35 162.32%
EY -1.64 82.98 -125.06 -174.65 -6.02 -6.46 -6.97 -61.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.68 0.80 0.84 3.95 2.50 2.26 -48.27%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 29/08/03 28/05/03 25/02/03 29/11/02 23/08/02 24/05/02 -
Price 1.16 0.89 0.79 0.81 0.86 0.87 0.86 -
P/RPS 8.71 6.05 0.30 0.20 8.34 8.27 8.20 4.10%
P/EPS -67.44 1.23 -0.81 -0.54 -16.41 -15.85 -15.62 164.91%
EY -1.48 81.11 -123.48 -185.43 -6.09 -6.31 -6.40 -62.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.70 0.81 0.79 3.91 2.56 2.46 -47.68%

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