[SEAL] QoQ Annualized Quarter Result on 31-Mar-2004 [#3]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 33.8%
YoY- 55.14%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 17,568 16,768 20,048 16,753 17,744 16,884 17,816 -0.92%
PBT -6,682 -6,144 1,248 -2,756 -3,560 -2,664 88,233 -
Tax 394 1,380 -953 674 416 484 -859 -
NP -6,288 -4,764 295 -2,081 -3,144 -2,180 87,374 -
-
NP to SH -6,288 -4,764 295 -2,081 -3,144 -2,180 87,374 -
-
Tax Rate - - 76.36% - - - 0.97% -
Total Cost 23,856 21,532 19,753 18,834 20,888 19,064 -69,558 -
-
Net Worth 165,774 14,053,799 158,620 164,037 162,439 158,430 154,925 4.59%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 165,774 14,053,799 158,620 164,037 162,439 158,430 154,925 4.59%
NOSH 142,909 11,910,000 133,294 132,288 130,999 126,744 121,035 11.65%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -35.79% -28.41% 1.47% -12.42% -17.72% -12.91% 490.42% -
ROE -3.79% -0.03% 0.19% -1.27% -1.94% -1.38% 56.40% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 12.29 0.14 15.04 12.66 13.55 13.32 14.72 -11.28%
EPS -4.40 -0.04 0.18 -1.57 -2.40 -1.72 72.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.18 1.19 1.24 1.24 1.25 1.28 -6.32%
Adjusted Per Share Value based on latest NOSH - 110,000
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 4.18 3.99 4.77 3.99 4.22 4.02 4.24 -0.94%
EPS -1.50 -1.13 0.07 -0.50 -0.75 -0.52 20.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3944 33.4375 0.3774 0.3903 0.3865 0.3769 0.3686 4.59%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.14 1.04 0.95 1.20 1.18 1.05 0.87 -
P/RPS 9.27 738.69 6.32 9.48 8.71 7.88 5.91 34.81%
P/EPS -25.91 -2,600.00 429.25 -76.27 -49.17 -61.05 1.21 -
EY -3.86 -0.04 0.23 -1.31 -2.03 -1.64 82.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.88 0.80 0.97 0.95 0.84 0.68 27.44%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 03/02/05 09/11/04 24/08/04 31/05/04 27/02/04 28/11/03 29/08/03 -
Price 1.25 1.07 0.90 1.10 1.42 1.16 0.89 -
P/RPS 10.17 760.00 5.98 8.69 10.48 8.71 6.05 41.15%
P/EPS -28.41 -2,675.00 406.66 -69.92 -59.17 -67.44 1.23 -
EY -3.52 -0.04 0.25 -1.43 -1.69 -1.48 81.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.91 0.76 0.89 1.15 0.93 0.70 33.34%

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