[SEAL] QoQ Cumulative Quarter Result on 31-Dec-2005 [#2]

Announcement Date
21-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- -0.92%
YoY- 85.97%
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 3,186 13,359 10,313 7,308 3,572 17,544 13,705 -62.15%
PBT -828 -68,189 -66,951 -525 -545 -19,919 -3,888 -64.30%
Tax 0 -2,457 0 0 0 -4,324 342 -
NP -828 -70,646 -66,951 -525 -545 -24,243 -3,546 -62.04%
-
NP to SH -740 -70,540 -66,789 -441 -437 -23,787 -3,546 -64.78%
-
Tax Rate - - - - - - - -
Total Cost 4,014 84,005 77,264 7,833 4,117 41,787 17,251 -62.13%
-
Net Worth 136,899 132,825 135,836 176,400 183,539 183,475 178,841 -16.30%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 136,899 132,825 135,836 176,400 183,539 183,475 178,841 -16.30%
NOSH 184,999 177,100 176,410 176,400 174,800 159,543 154,173 12.90%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -25.99% -528.83% -649.19% -7.18% -15.26% -138.18% -25.87% -
ROE -0.54% -53.11% -49.17% -0.25% -0.24% -12.96% -1.98% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 1.72 7.54 5.85 4.14 2.04 11.00 8.89 -66.51%
EPS -0.40 -39.83 -37.86 -0.25 -0.25 -14.91 -2.30 -68.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.75 0.77 1.00 1.05 1.15 1.16 -25.87%
Adjusted Per Share Value based on latest NOSH - 174,800
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 0.76 3.18 2.45 1.74 0.85 4.17 3.26 -62.08%
EPS -0.18 -16.78 -15.89 -0.10 -0.10 -5.66 -0.84 -64.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3257 0.316 0.3232 0.4197 0.4367 0.4365 0.4255 -16.30%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.38 0.34 0.31 0.29 0.43 0.41 1.25 -
P/RPS 22.07 4.51 5.30 7.00 21.04 3.73 14.06 35.02%
P/EPS -95.00 -0.85 -0.82 -116.00 -172.00 -2.75 -54.35 45.05%
EY -1.05 -117.15 -122.13 -0.86 -0.58 -36.36 -1.84 -31.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.45 0.40 0.29 0.41 0.36 1.08 -39.33%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 30/08/06 11/05/06 21/02/06 16/11/05 29/08/05 20/05/05 -
Price 0.41 0.38 0.47 0.31 0.34 0.44 0.29 -
P/RPS 23.81 5.04 8.04 7.48 16.64 4.00 3.26 275.98%
P/EPS -102.50 -0.95 -1.24 -124.00 -136.00 -2.95 -12.61 303.75%
EY -0.98 -104.82 -80.55 -0.81 -0.74 -33.88 -7.93 -75.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.51 0.61 0.31 0.32 0.38 0.25 69.07%

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