[SEAL] QoQ TTM Result on 31-Dec-2001 [#2]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- 9.03%
YoY- 65.49%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 11,921 11,790 11,845 11,616 11,479 11,380 11,163 4.47%
PBT -8,837 -8,841 -9,223 -10,344 -11,923 -13,402 -34,931 -59.96%
Tax 1,006 850 4,592 7,079 10,248 13,402 34,931 -90.58%
NP -7,831 -7,991 -4,631 -3,265 -1,675 0 0 -
-
NP to SH -7,831 -7,991 -8,461 -9,519 -10,464 -11,737 -26,881 -56.02%
-
Tax Rate - - - - - - - -
Total Cost 19,752 19,781 16,476 14,881 13,154 11,380 11,163 46.24%
-
Net Worth 25,442 38,149 39,188 40,309 42,718 132,146 136,911 -67.40%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 25,442 38,149 39,188 40,309 42,718 132,146 136,911 -67.40%
NOSH 115,648 112,205 111,967 111,971 112,416 111,988 112,222 2.02%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -65.69% -67.78% -39.10% -28.11% -14.59% 0.00% 0.00% -
ROE -30.78% -20.95% -21.59% -23.61% -24.50% -8.88% -19.63% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 10.31 10.51 10.58 10.37 10.21 10.16 9.95 2.39%
EPS -6.77 -7.12 -7.56 -8.50 -9.31 -10.48 -23.95 -56.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.34 0.35 0.36 0.38 1.18 1.22 -68.04%
Adjusted Per Share Value based on latest NOSH - 111,971
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 2.84 2.81 2.82 2.76 2.73 2.71 2.66 4.45%
EPS -1.86 -1.90 -2.01 -2.26 -2.49 -2.79 -6.40 -56.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0605 0.0908 0.0932 0.0959 0.1016 0.3144 0.3257 -67.41%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.87 0.85 0.79 0.66 0.74 0.31 0.32 -
P/RPS 8.44 8.09 7.47 6.36 7.25 3.05 3.22 89.99%
P/EPS -12.85 -11.94 -10.45 -7.76 -7.95 -2.96 -1.34 350.74%
EY -7.78 -8.38 -9.57 -12.88 -12.58 -33.81 -74.85 -77.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.95 2.50 2.26 1.83 1.95 0.26 0.26 512.39%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 29/11/02 23/08/02 24/05/02 28/02/02 29/11/01 24/08/01 30/05/01 -
Price 0.86 0.87 0.86 0.80 0.71 0.45 0.38 -
P/RPS 8.34 8.28 8.13 7.71 6.95 4.43 3.82 68.21%
P/EPS -12.70 -12.22 -11.38 -9.41 -7.63 -4.29 -1.59 299.07%
EY -7.87 -8.19 -8.79 -10.63 -13.11 -23.29 -63.04 -74.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.91 2.56 2.46 2.22 1.87 0.38 0.31 441.01%

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