[SEAL] QoQ Annualized Quarter Result on 31-Mar-2003 [#3]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -1.71%
YoY- 24.85%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 17,744 16,884 17,816 12,424 12,282 11,924 11,799 31.16%
PBT -3,560 -2,664 88,233 -5,526 -5,514 -6,992 -6,710 -34.38%
Tax 416 484 -859 122,838 183,880 932 6,710 -84.25%
NP -3,144 -2,180 87,374 117,312 178,366 -6,060 0 -
-
NP to SH -3,144 -2,180 87,374 -4,640 -4,562 -6,060 -6,157 -36.03%
-
Tax Rate - - 0.97% - - - - -
Total Cost 20,888 19,064 -69,558 -104,888 -166,084 17,984 11,799 46.18%
-
Net Worth 162,439 158,430 154,925 4,613 3,098 25,442 38,130 162.10%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 162,439 158,430 154,925 4,613 3,098 25,442 38,130 162.10%
NOSH 130,999 126,744 121,035 4,756 3,037 115,648 112,149 10.88%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -17.72% -12.91% 490.42% 944.24% 1,452.26% -50.82% 0.00% -
ROE -1.94% -1.38% 56.40% -100.56% -147.25% -23.82% -16.15% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 13.55 13.32 14.72 261.19 404.37 10.31 10.52 18.32%
EPS -2.40 -1.72 72.00 97.55 150.20 -5.24 -5.49 -42.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.25 1.28 0.97 1.02 0.22 0.34 136.37%
Adjusted Per Share Value based on latest NOSH - 119,900
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 4.22 4.02 4.24 2.96 2.92 2.84 2.81 31.04%
EPS -0.75 -0.52 20.79 -1.10 -1.09 -1.44 -1.46 -35.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3865 0.3769 0.3686 0.011 0.0074 0.0605 0.0907 162.14%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.18 1.05 0.87 0.78 0.86 0.87 0.85 -
P/RPS 8.71 7.88 5.91 0.30 0.21 8.44 8.08 5.11%
P/EPS -49.17 -61.05 1.21 -0.80 -0.57 -16.60 -15.48 115.62%
EY -2.03 -1.64 82.98 -125.06 -174.65 -6.02 -6.46 -53.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.84 0.68 0.80 0.84 3.95 2.50 -47.44%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 28/11/03 29/08/03 28/05/03 25/02/03 29/11/02 23/08/02 -
Price 1.42 1.16 0.89 0.79 0.81 0.86 0.87 -
P/RPS 10.48 8.71 6.05 0.30 0.20 8.34 8.27 17.05%
P/EPS -59.17 -67.44 1.23 -0.81 -0.54 -16.41 -15.85 140.07%
EY -1.69 -1.48 81.11 -123.48 -185.43 -6.09 -6.31 -58.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.93 0.70 0.81 0.79 3.91 2.56 -41.25%

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