[SEAL] QoQ Quarter Result on 31-Mar-2004 [#3]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 98.93%
YoY- 99.08%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 4,592 4,192 7,483 3,679 4,651 4,221 10,077 -40.64%
PBT -1,637 -1,536 3,315 -309 -1,114 -666 1,810 -
Tax -148 345 -1,459 298 87 121 41,675 -
NP -1,785 -1,191 1,856 -11 -1,027 -545 43,485 -
-
NP to SH -1,785 -1,191 1,856 -11 -1,027 -545 43,485 -
-
Tax Rate - - 44.01% - - - -2,302.49% -
Total Cost 6,377 5,383 5,627 3,690 5,678 4,766 -33,408 -
-
Net Worth 165,647 14,053,799 133,306 136,400 163,266 158,430 160,965 1.92%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 165,647 14,053,799 133,306 136,400 163,266 158,430 160,965 1.92%
NOSH 142,800 11,910,000 133,306 110,000 131,666 126,744 121,026 11.60%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -38.87% -28.41% 24.80% -0.30% -22.08% -12.91% 431.53% -
ROE -1.08% -0.01% 1.39% -0.01% -0.63% -0.34% 27.02% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 3.22 0.04 5.61 3.34 3.53 3.33 8.33 -46.78%
EPS -1.25 -0.01 0.01 -0.01 -0.78 -0.43 35.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.18 1.00 1.24 1.24 1.25 1.33 -8.67%
Adjusted Per Share Value based on latest NOSH - 110,000
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 1.09 1.00 1.78 0.88 1.11 1.00 2.40 -40.77%
EPS -0.42 -0.28 0.44 0.00 -0.24 -0.13 10.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3941 33.4375 0.3172 0.3245 0.3885 0.3769 0.383 1.91%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.14 1.04 0.95 1.20 1.18 1.05 0.87 -
P/RPS 35.45 2,954.77 16.92 35.88 33.41 31.53 10.45 124.93%
P/EPS -91.20 -10,400.00 68.23 -12,000.00 -151.28 -244.19 2.42 -
EY -1.10 -0.01 1.47 -0.01 -0.66 -0.41 41.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.88 0.95 0.97 0.95 0.84 0.65 31.32%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 03/02/05 09/11/04 24/08/04 31/05/04 27/02/04 28/11/03 29/08/03 -
Price 1.25 1.07 0.90 1.10 1.42 1.16 0.89 -
P/RPS 38.87 3,040.01 16.03 32.89 40.20 34.83 10.69 135.53%
P/EPS -100.00 -10,700.00 64.64 -11,000.00 -182.05 -269.77 2.48 -
EY -1.00 -0.01 1.55 -0.01 -0.55 -0.37 40.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.91 0.90 0.89 1.15 0.93 0.67 37.27%

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