[SEAL] QoQ Cumulative Quarter Result on 30-Sep-2004 [#1]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
09-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -503.73%
YoY- -118.53%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 17,544 13,705 8,784 4,192 20,048 12,565 8,872 57.61%
PBT -19,919 -3,888 -3,341 -1,536 1,248 -2,067 -1,780 401.03%
Tax -4,324 342 197 345 -953 506 208 -
NP -24,243 -3,546 -3,144 -1,191 295 -1,561 -1,572 520.60%
-
NP to SH -23,787 -3,546 -3,144 -1,191 295 -1,561 -1,572 512.78%
-
Tax Rate - - - - 76.36% - - -
Total Cost 41,787 17,251 11,928 5,383 19,753 14,126 10,444 152.24%
-
Net Worth 183,475 178,841 165,774 14,053,799 158,620 164,037 162,439 8.46%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 183,475 178,841 165,774 14,053,799 158,620 164,037 162,439 8.46%
NOSH 159,543 154,173 142,909 11,910,000 133,294 132,288 130,999 14.05%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -138.18% -25.87% -35.79% -28.41% 1.47% -12.42% -17.72% -
ROE -12.96% -1.98% -1.90% -0.01% 0.19% -0.95% -0.97% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 11.00 8.89 6.15 0.04 15.04 9.50 6.77 38.24%
EPS -14.91 -2.30 -2.20 -0.01 0.18 -1.18 -1.20 437.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.16 1.16 1.18 1.19 1.24 1.24 -4.90%
Adjusted Per Share Value based on latest NOSH - 11,910,000
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 4.17 3.26 2.09 1.00 4.77 2.99 2.11 57.54%
EPS -5.66 -0.84 -0.75 -0.28 0.07 -0.37 -0.37 517.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4365 0.4255 0.3944 33.4375 0.3774 0.3903 0.3865 8.45%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.41 1.25 1.14 1.04 0.95 1.20 1.18 -
P/RPS 3.73 14.06 18.55 2,954.77 6.32 12.63 17.42 -64.24%
P/EPS -2.75 -54.35 -51.82 -10,400.00 429.25 -101.69 -98.33 -90.80%
EY -36.36 -1.84 -1.93 -0.01 0.23 -0.98 -1.02 985.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 1.08 0.98 0.88 0.80 0.97 0.95 -47.66%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 20/05/05 03/02/05 09/11/04 24/08/04 31/05/04 27/02/04 -
Price 0.44 0.29 1.25 1.07 0.90 1.10 1.42 -
P/RPS 4.00 3.26 20.34 3,040.01 5.98 11.58 20.97 -66.89%
P/EPS -2.95 -12.61 -56.82 -10,700.00 406.66 -93.22 -118.33 -91.48%
EY -33.88 -7.93 -1.76 -0.01 0.25 -1.07 -0.85 1069.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.25 1.08 0.91 0.76 0.89 1.15 -52.23%

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