[SEAL] QoQ Cumulative Quarter Result on 30-Jun-2004 [#4]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
24-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 118.9%
YoY- -99.66%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 13,705 8,784 4,192 20,048 12,565 8,872 4,221 119.11%
PBT -3,888 -3,341 -1,536 1,248 -2,067 -1,780 -666 223.86%
Tax 342 197 345 -953 506 208 121 99.78%
NP -3,546 -3,144 -1,191 295 -1,561 -1,572 -545 248.12%
-
NP to SH -3,546 -3,144 -1,191 295 -1,561 -1,572 -545 248.12%
-
Tax Rate - - - 76.36% - - - -
Total Cost 17,251 11,928 5,383 19,753 14,126 10,444 4,766 135.55%
-
Net Worth 178,841 165,774 14,053,799 158,620 164,037 162,439 158,430 8.40%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 178,841 165,774 14,053,799 158,620 164,037 162,439 158,430 8.40%
NOSH 154,173 142,909 11,910,000 133,294 132,288 130,999 126,744 13.93%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -25.87% -35.79% -28.41% 1.47% -12.42% -17.72% -12.91% -
ROE -1.98% -1.90% -0.01% 0.19% -0.95% -0.97% -0.34% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 8.89 6.15 0.04 15.04 9.50 6.77 3.33 92.32%
EPS -2.30 -2.20 -0.01 0.18 -1.18 -1.20 -0.43 205.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.16 1.18 1.19 1.24 1.24 1.25 -4.85%
Adjusted Per Share Value based on latest NOSH - 133,306
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 3.26 2.09 1.00 4.77 2.99 2.11 1.00 119.70%
EPS -0.84 -0.75 -0.28 0.07 -0.37 -0.37 -0.13 246.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4255 0.3944 33.4375 0.3774 0.3903 0.3865 0.3769 8.41%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.25 1.14 1.04 0.95 1.20 1.18 1.05 -
P/RPS 14.06 18.55 2,954.77 6.32 12.63 17.42 31.53 -41.60%
P/EPS -54.35 -51.82 -10,400.00 429.25 -101.69 -98.33 -244.19 -63.23%
EY -1.84 -1.93 -0.01 0.23 -0.98 -1.02 -0.41 171.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.98 0.88 0.80 0.97 0.95 0.84 18.22%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 20/05/05 03/02/05 09/11/04 24/08/04 31/05/04 27/02/04 28/11/03 -
Price 0.29 1.25 1.07 0.90 1.10 1.42 1.16 -
P/RPS 3.26 20.34 3,040.01 5.98 11.58 20.97 34.83 -79.35%
P/EPS -12.61 -56.82 -10,700.00 406.66 -93.22 -118.33 -269.77 -86.99%
EY -7.93 -1.76 -0.01 0.25 -1.07 -0.85 -0.37 670.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 1.08 0.91 0.76 0.89 1.15 0.93 -58.31%

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