[SEAL] QoQ TTM Result on 30-Jun-2003 [#4]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 55.36%
YoY- 1745.21%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 22,628 22,126 20,635 19,395 12,284 12,071 11,921 53.24%
PBT -279 -1,358 -1,253 -2,335 -8,004 -8,174 -8,837 -89.98%
Tax 42,181 42,072 133,692 133,804 92,628 92,631 1,006 1104.18%
NP 41,902 40,714 132,439 131,469 84,624 84,457 -7,831 -
-
NP to SH 41,902 40,714 132,439 131,469 84,624 84,457 -7,831 -
-
Tax Rate - - - - - - - -
Total Cost -19,274 -18,588 -111,804 -112,074 -72,340 -72,386 19,752 -
-
Net Worth 136,400 163,266 158,430 160,965 116,303 1,022 25,442 206.00%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 136,400 163,266 158,430 160,965 116,303 1,022 25,442 206.00%
NOSH 110,000 131,666 126,744 121,026 119,900 1,002 115,648 -3.28%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 185.18% 184.01% 641.82% 677.85% 688.90% 699.67% -65.69% -
ROE 30.72% 24.94% 83.59% 81.68% 72.76% 8,258.49% -30.78% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 20.57 16.80 16.28 16.03 10.25 1,203.95 10.31 58.41%
EPS 38.09 30.92 104.49 108.63 70.58 8,423.66 -6.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.24 1.25 1.33 0.97 1.02 0.22 216.38%
Adjusted Per Share Value based on latest NOSH - 121,026
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 5.38 5.26 4.91 4.61 2.92 2.87 2.84 53.04%
EPS 9.97 9.69 31.51 31.28 20.13 20.09 -1.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3245 0.3885 0.3769 0.383 0.2767 0.0024 0.0605 206.09%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.20 1.18 1.05 0.87 0.78 0.86 0.87 -
P/RPS 5.83 7.02 6.45 5.43 7.61 0.07 8.44 -21.84%
P/EPS 3.15 3.82 1.00 0.80 1.11 0.01 -12.85 -
EY 31.74 26.21 99.52 124.86 90.49 9,794.95 -7.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.95 0.84 0.65 0.80 0.84 3.95 -60.75%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/05/04 27/02/04 28/11/03 29/08/03 28/05/03 25/02/03 29/11/02 -
Price 1.10 1.42 1.16 0.89 0.79 0.81 0.86 -
P/RPS 5.35 8.45 7.12 5.55 7.71 0.07 8.34 -25.59%
P/EPS 2.89 4.59 1.11 0.82 1.12 0.01 -12.70 -
EY 34.63 21.78 90.08 122.05 89.34 10,399.57 -7.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.15 0.93 0.67 0.81 0.79 3.91 -62.68%

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