[SEAL] QoQ Cumulative Quarter Result on 31-Dec-2003 [#2]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -188.44%
YoY- 31.08%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 4,192 20,048 12,565 8,872 4,221 17,816 9,318 -41.20%
PBT -1,536 1,248 -2,067 -1,780 -666 88,233 -4,145 -48.31%
Tax 345 -953 506 208 121 -859 92,129 -97.56%
NP -1,191 295 -1,561 -1,572 -545 87,374 87,984 -
-
NP to SH -1,191 295 -1,561 -1,572 -545 87,374 -3,480 -50.97%
-
Tax Rate - 76.36% - - - 0.97% - -
Total Cost 5,383 19,753 14,126 10,444 4,766 -69,558 -78,666 -
-
Net Worth 14,053,799 158,620 164,037 162,439 158,430 154,925 4,613 20610.68%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 14,053,799 158,620 164,037 162,439 158,430 154,925 4,613 20610.68%
NOSH 11,910,000 133,294 132,288 130,999 126,744 121,035 4,756 18079.80%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -28.41% 1.47% -12.42% -17.72% -12.91% 490.42% 944.24% -
ROE -0.01% 0.19% -0.95% -0.97% -0.34% 56.40% -75.42% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 0.04 15.04 9.50 6.77 3.33 14.72 195.89 -99.64%
EPS -0.01 0.18 -1.18 -1.20 -0.43 72.00 73.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.19 1.24 1.24 1.25 1.28 0.97 13.91%
Adjusted Per Share Value based on latest NOSH - 131,666
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 1.00 4.77 2.99 2.11 1.00 4.24 2.22 -41.15%
EPS -0.28 0.07 -0.37 -0.37 -0.13 20.79 -0.83 -51.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 33.4375 0.3774 0.3903 0.3865 0.3769 0.3686 0.011 20579.97%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.04 0.95 1.20 1.18 1.05 0.87 0.78 -
P/RPS 2,954.77 6.32 12.63 17.42 31.53 5.91 0.40 37218.94%
P/EPS -10,400.00 429.25 -101.69 -98.33 -244.19 1.21 -1.07 44688.81%
EY -0.01 0.23 -0.98 -1.02 -0.41 82.98 -93.79 -99.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.80 0.97 0.95 0.84 0.68 0.80 6.54%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 09/11/04 24/08/04 31/05/04 27/02/04 28/11/03 29/08/03 28/05/03 -
Price 1.07 0.90 1.10 1.42 1.16 0.89 0.79 -
P/RPS 3,040.01 5.98 11.58 20.97 34.83 6.05 0.40 37931.29%
P/EPS -10,700.00 406.66 -93.22 -118.33 -269.77 1.23 -1.08 45262.26%
EY -0.01 0.25 -1.07 -0.85 -0.37 81.11 -92.61 -99.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.76 0.89 1.15 0.93 0.70 0.81 8.04%

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