[SEAL] QoQ TTM Result on 30-Jun-2002 [#4]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
23-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- 5.55%
YoY- 31.92%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 12,284 12,071 11,921 11,790 11,845 11,616 11,479 4.62%
PBT -8,004 -8,174 -8,837 -8,841 -9,223 -10,344 -11,923 -23.35%
Tax 92,628 92,631 1,006 850 4,592 7,079 10,248 334.49%
NP 84,624 84,457 -7,831 -7,991 -4,631 -3,265 -1,675 -
-
NP to SH 84,624 84,457 -7,831 -7,991 -8,461 -9,519 -10,464 -
-
Tax Rate - - - - - - - -
Total Cost -72,340 -72,386 19,752 19,781 16,476 14,881 13,154 -
-
Net Worth 116,303 1,022 25,442 38,149 39,188 40,309 42,718 95.09%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 116,303 1,022 25,442 38,149 39,188 40,309 42,718 95.09%
NOSH 119,900 1,002 115,648 112,205 111,967 111,971 112,416 4.39%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 688.90% 699.67% -65.69% -67.78% -39.10% -28.11% -14.59% -
ROE 72.76% 8,258.49% -30.78% -20.95% -21.59% -23.61% -24.50% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 10.25 1,203.95 10.31 10.51 10.58 10.37 10.21 0.26%
EPS 70.58 8,423.66 -6.77 -7.12 -7.56 -8.50 -9.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 1.02 0.22 0.34 0.35 0.36 0.38 86.88%
Adjusted Per Share Value based on latest NOSH - 112,205
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 2.92 2.87 2.84 2.81 2.82 2.76 2.73 4.59%
EPS 20.13 20.09 -1.86 -1.90 -2.01 -2.26 -2.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2767 0.0024 0.0605 0.0908 0.0932 0.0959 0.1016 95.13%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.78 0.86 0.87 0.85 0.79 0.66 0.74 -
P/RPS 7.61 0.07 8.44 8.09 7.47 6.36 7.25 3.28%
P/EPS 1.11 0.01 -12.85 -11.94 -10.45 -7.76 -7.95 -
EY 90.49 9,794.95 -7.78 -8.38 -9.57 -12.88 -12.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.84 3.95 2.50 2.26 1.83 1.95 -44.81%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 28/05/03 25/02/03 29/11/02 23/08/02 24/05/02 28/02/02 29/11/01 -
Price 0.79 0.81 0.86 0.87 0.86 0.80 0.71 -
P/RPS 7.71 0.07 8.34 8.28 8.13 7.71 6.95 7.17%
P/EPS 1.12 0.01 -12.70 -12.22 -11.38 -9.41 -7.63 -
EY 89.34 10,399.57 -7.87 -8.19 -8.79 -10.63 -13.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.79 3.91 2.56 2.46 2.22 1.87 -42.78%

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