[SEAL] QoQ Quarter Result on 31-Dec-2002 [#2]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 49.44%
YoY- 51.82%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 4,221 10,077 3,177 3,160 2,981 2,975 2,964 26.55%
PBT -666 1,810 -1,388 -1,009 -1,748 -1,728 -1,558 -43.22%
Tax 121 41,675 189 91,707 233 1,728 1,558 -81.76%
NP -545 43,485 -1,199 90,698 -1,515 0 0 -
-
NP to SH -545 43,485 -1,199 -766 -1,515 -1,526 -1,366 -45.77%
-
Tax Rate - -2,302.49% - - - - - -
Total Cost 4,766 -33,408 4,376 -87,538 4,496 2,975 2,964 37.21%
-
Net Worth 158,430 160,965 116,303 1,022 25,442 38,149 39,188 153.56%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 158,430 160,965 116,303 1,022 25,442 38,149 39,188 153.56%
NOSH 126,744 121,026 119,900 1,002 115,648 112,205 111,967 8.60%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -12.91% 431.53% -37.74% 2,870.19% -50.82% 0.00% 0.00% -
ROE -0.34% 27.02% -1.03% -74.90% -5.95% -4.00% -3.49% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 3.33 8.33 2.65 315.18 2.58 2.65 2.65 16.43%
EPS -0.43 35.93 -1.00 76.40 -1.31 -1.36 -1.22 -50.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.33 0.97 1.02 0.22 0.34 0.35 133.46%
Adjusted Per Share Value based on latest NOSH - 1,002
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 1.00 2.40 0.76 0.75 0.71 0.71 0.71 25.62%
EPS -0.13 10.35 -0.29 -0.18 -0.36 -0.36 -0.33 -46.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3769 0.383 0.2767 0.0024 0.0605 0.0908 0.0932 153.61%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.05 0.87 0.78 0.86 0.87 0.85 0.79 -
P/RPS 31.53 10.45 29.44 0.27 33.75 32.06 29.84 3.73%
P/EPS -244.19 2.42 -78.00 -1.13 -66.41 -62.50 -64.75 142.08%
EY -0.41 41.30 -1.28 -88.84 -1.51 -1.60 -1.54 -58.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.65 0.80 0.84 3.95 2.50 2.26 -48.27%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 29/08/03 28/05/03 25/02/03 29/11/02 23/08/02 24/05/02 -
Price 1.16 0.89 0.79 0.81 0.86 0.87 0.86 -
P/RPS 34.83 10.69 29.81 0.26 33.36 32.81 32.49 4.74%
P/EPS -269.77 2.48 -79.00 -1.06 -65.65 -63.97 -70.49 144.46%
EY -0.37 40.37 -1.27 -94.32 -1.52 -1.56 -1.42 -59.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.67 0.81 0.79 3.91 2.56 2.46 -47.68%

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