[SEAL] QoQ Cumulative Quarter Result on 30-Jun-2002 [#4]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
23-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- -32.95%
YoY- 47.54%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 9,318 6,141 2,981 11,799 8,824 5,860 2,850 120.44%
PBT -4,145 -2,757 -1,748 -6,710 -4,982 -3,424 -1,752 77.64%
Tax 92,129 91,940 233 6,710 4,982 3,424 1,752 1306.98%
NP 87,984 89,183 -1,515 0 0 0 0 -
-
NP to SH -3,480 -2,281 -1,515 -6,157 -4,631 -3,265 -1,675 62.89%
-
Tax Rate - - - - - - - -
Total Cost -78,666 -83,042 4,496 11,799 8,824 5,860 2,850 -
-
Net Worth 4,613 3,098 25,442 38,130 39,245 40,391 42,718 -77.35%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 4,613 3,098 25,442 38,130 39,245 40,391 42,718 -77.35%
NOSH 4,756 3,037 115,648 112,149 112,130 112,199 112,416 -87.88%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 944.24% 1,452.26% -50.82% 0.00% 0.00% 0.00% 0.00% -
ROE -75.42% -73.63% -5.95% -16.15% -11.80% -8.08% -3.92% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 195.89 202.19 2.58 10.52 7.87 5.22 2.54 1716.64%
EPS 73.16 75.10 -1.31 -5.49 -4.13 -2.91 -1.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 1.02 0.22 0.34 0.35 0.36 0.38 86.88%
Adjusted Per Share Value based on latest NOSH - 112,205
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 2.22 1.46 0.71 2.81 2.10 1.39 0.68 120.22%
EPS -0.83 -0.54 -0.36 -1.46 -1.10 -0.78 -0.40 62.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.011 0.0074 0.0605 0.0907 0.0934 0.0961 0.1016 -77.31%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.78 0.86 0.87 0.85 0.79 0.66 0.74 -
P/RPS 0.40 0.43 33.75 8.08 10.04 12.64 29.19 -94.28%
P/EPS -1.07 -1.15 -66.41 -15.48 -19.13 -22.68 -49.66 -92.27%
EY -93.79 -87.33 -1.51 -6.46 -5.23 -4.41 -2.01 1199.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.84 3.95 2.50 2.26 1.83 1.95 -44.81%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 28/05/03 25/02/03 29/11/02 23/08/02 24/05/02 28/02/02 29/11/01 -
Price 0.79 0.81 0.86 0.87 0.86 0.80 0.71 -
P/RPS 0.40 0.40 33.36 8.27 10.93 15.32 28.01 -94.12%
P/EPS -1.08 -1.08 -65.65 -15.85 -20.82 -27.49 -47.65 -92.00%
EY -92.61 -92.72 -1.52 -6.31 -4.80 -3.64 -2.10 1151.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.79 3.91 2.56 2.46 2.22 1.87 -42.78%

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