[SEAL] QoQ Cumulative Quarter Result on 31-Mar-2003 [#3]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -52.56%
YoY- 24.85%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 8,872 4,221 17,816 9,318 6,141 2,981 11,799 -17.26%
PBT -1,780 -666 88,233 -4,145 -2,757 -1,748 -6,710 -58.61%
Tax 208 121 -859 92,129 91,940 233 6,710 -90.06%
NP -1,572 -545 87,374 87,984 89,183 -1,515 0 -
-
NP to SH -1,572 -545 87,374 -3,480 -2,281 -1,515 -6,157 -59.65%
-
Tax Rate - - 0.97% - - - - -
Total Cost 10,444 4,766 -69,558 -78,666 -83,042 4,496 11,799 -7.79%
-
Net Worth 162,439 158,430 154,925 4,613 3,098 25,442 38,130 162.10%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 162,439 158,430 154,925 4,613 3,098 25,442 38,130 162.10%
NOSH 130,999 126,744 121,035 4,756 3,037 115,648 112,149 10.88%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -17.72% -12.91% 490.42% 944.24% 1,452.26% -50.82% 0.00% -
ROE -0.97% -0.34% 56.40% -75.42% -73.63% -5.95% -16.15% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 6.77 3.33 14.72 195.89 202.19 2.58 10.52 -25.40%
EPS -1.20 -0.43 72.00 73.16 75.10 -1.31 -5.49 -63.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.25 1.28 0.97 1.02 0.22 0.34 136.37%
Adjusted Per Share Value based on latest NOSH - 119,900
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 2.11 1.00 4.24 2.22 1.46 0.71 2.81 -17.34%
EPS -0.37 -0.13 20.79 -0.83 -0.54 -0.36 -1.46 -59.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3865 0.3769 0.3686 0.011 0.0074 0.0605 0.0907 162.14%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.18 1.05 0.87 0.78 0.86 0.87 0.85 -
P/RPS 17.42 31.53 5.91 0.40 0.43 33.75 8.08 66.65%
P/EPS -98.33 -244.19 1.21 -1.07 -1.15 -66.41 -15.48 241.83%
EY -1.02 -0.41 82.98 -93.79 -87.33 -1.51 -6.46 -70.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.84 0.68 0.80 0.84 3.95 2.50 -47.44%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 28/11/03 29/08/03 28/05/03 25/02/03 29/11/02 23/08/02 -
Price 1.42 1.16 0.89 0.79 0.81 0.86 0.87 -
P/RPS 20.97 34.83 6.05 0.40 0.40 33.36 8.27 85.63%
P/EPS -118.33 -269.77 1.23 -1.08 -1.08 -65.65 -15.85 280.58%
EY -0.85 -0.37 81.11 -92.61 -92.72 -1.52 -6.31 -73.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.93 0.70 0.81 0.79 3.91 2.56 -41.25%

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