[SEAL] QoQ TTM Result on 30-Jun-2004 [#4]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
24-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- -99.35%
YoY- -99.79%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 21,188 19,946 20,005 20,034 22,628 22,126 20,635 1.77%
PBT -405 -167 356 1,226 -279 -1,358 -1,253 -52.86%
Tax -1,117 -964 -729 -953 42,181 42,072 133,692 -
NP -1,522 -1,131 -373 273 41,902 40,714 132,439 -
-
NP to SH -1,522 -1,131 -373 273 41,902 40,714 132,439 -
-
Tax Rate - - 204.78% 77.73% - - - -
Total Cost 22,710 21,077 20,378 19,761 -19,274 -18,588 -111,804 -
-
Net Worth 179,353 165,647 14,053,799 133,306 136,400 163,266 158,430 8.61%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 179,353 165,647 14,053,799 133,306 136,400 163,266 158,430 8.61%
NOSH 154,615 142,800 11,910,000 133,306 110,000 131,666 126,744 14.15%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -7.18% -5.67% -1.86% 1.36% 185.18% 184.01% 641.82% -
ROE -0.85% -0.68% 0.00% 0.20% 30.72% 24.94% 83.59% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 13.70 13.97 0.17 15.03 20.57 16.80 16.28 -10.85%
EPS -0.98 -0.79 0.00 0.20 38.09 30.92 104.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.16 1.18 1.00 1.24 1.24 1.25 -4.85%
Adjusted Per Share Value based on latest NOSH - 133,306
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 5.04 4.75 4.76 4.77 5.38 5.26 4.91 1.75%
EPS -0.36 -0.27 -0.09 0.06 9.97 9.69 31.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4267 0.3941 33.4375 0.3172 0.3245 0.3885 0.3769 8.61%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.25 1.14 1.04 0.95 1.20 1.18 1.05 -
P/RPS 9.12 8.16 619.17 6.32 5.83 7.02 6.45 25.95%
P/EPS -126.98 -143.94 -33,207.51 463.89 3.15 3.82 1.00 -
EY -0.79 -0.69 0.00 0.22 31.74 26.21 99.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.98 0.88 0.95 0.97 0.95 0.84 18.22%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 20/05/05 03/02/05 09/11/04 24/08/04 31/05/04 27/02/04 28/11/03 -
Price 0.29 1.25 1.07 0.90 1.10 1.42 1.16 -
P/RPS 2.12 8.95 637.03 5.99 5.35 8.45 7.12 -55.37%
P/EPS -29.46 -157.82 -34,165.42 439.47 2.89 4.59 1.11 -
EY -3.39 -0.63 0.00 0.23 34.63 21.78 90.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 1.08 0.91 0.90 0.89 1.15 0.93 -58.31%

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