[SEAL] QoQ TTM Result on 30-Sep-2002 [#1]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- 2.0%
YoY- 25.16%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 19,395 12,284 12,071 11,921 11,790 11,845 11,616 40.87%
PBT -2,335 -8,004 -8,174 -8,837 -8,841 -9,223 -10,344 -63.02%
Tax 133,804 92,628 92,631 1,006 850 4,592 7,079 613.40%
NP 131,469 84,624 84,457 -7,831 -7,991 -4,631 -3,265 -
-
NP to SH 131,469 84,624 84,457 -7,831 -7,991 -8,461 -9,519 -
-
Tax Rate - - - - - - - -
Total Cost -112,074 -72,340 -72,386 19,752 19,781 16,476 14,881 -
-
Net Worth 160,965 116,303 1,022 25,442 38,149 39,188 40,309 152.34%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 160,965 116,303 1,022 25,442 38,149 39,188 40,309 152.34%
NOSH 121,026 119,900 1,002 115,648 112,205 111,967 111,971 5.33%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 677.85% 688.90% 699.67% -65.69% -67.78% -39.10% -28.11% -
ROE 81.68% 72.76% 8,258.49% -30.78% -20.95% -21.59% -23.61% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 16.03 10.25 1,203.95 10.31 10.51 10.58 10.37 33.79%
EPS 108.63 70.58 8,423.66 -6.77 -7.12 -7.56 -8.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 0.97 1.02 0.22 0.34 0.35 0.36 139.55%
Adjusted Per Share Value based on latest NOSH - 115,648
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 4.61 2.92 2.87 2.84 2.81 2.82 2.76 40.90%
EPS 31.28 20.13 20.09 -1.86 -1.90 -2.01 -2.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.383 0.2767 0.0024 0.0605 0.0908 0.0932 0.0959 152.36%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.87 0.78 0.86 0.87 0.85 0.79 0.66 -
P/RPS 5.43 7.61 0.07 8.44 8.09 7.47 6.36 -10.02%
P/EPS 0.80 1.11 0.01 -12.85 -11.94 -10.45 -7.76 -
EY 124.86 90.49 9,794.95 -7.78 -8.38 -9.57 -12.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.80 0.84 3.95 2.50 2.26 1.83 -49.94%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 28/05/03 25/02/03 29/11/02 23/08/02 24/05/02 28/02/02 -
Price 0.89 0.79 0.81 0.86 0.87 0.86 0.80 -
P/RPS 5.55 7.71 0.07 8.34 8.28 8.13 7.71 -19.72%
P/EPS 0.82 1.12 0.01 -12.70 -12.22 -11.38 -9.41 -
EY 122.05 89.34 10,399.57 -7.87 -8.19 -8.79 -10.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.81 0.79 3.91 2.56 2.46 2.22 -55.10%

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