[SEAL] QoQ TTM Result on 31-Dec-2003 [#2]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -69.26%
YoY- -51.79%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 20,005 20,034 22,628 22,126 20,635 19,395 12,284 38.29%
PBT 356 1,226 -279 -1,358 -1,253 -2,335 -8,004 -
Tax -729 -953 42,181 42,072 133,692 133,804 92,628 -
NP -373 273 41,902 40,714 132,439 131,469 84,624 -
-
NP to SH -373 273 41,902 40,714 132,439 131,469 84,624 -
-
Tax Rate 204.78% 77.73% - - - - - -
Total Cost 20,378 19,761 -19,274 -18,588 -111,804 -112,074 -72,340 -
-
Net Worth 14,053,799 133,306 136,400 163,266 158,430 160,965 116,303 2322.93%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 14,053,799 133,306 136,400 163,266 158,430 160,965 116,303 2322.93%
NOSH 11,910,000 133,306 110,000 131,666 126,744 121,026 119,900 2026.95%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -1.86% 1.36% 185.18% 184.01% 641.82% 677.85% 688.90% -
ROE 0.00% 0.20% 30.72% 24.94% 83.59% 81.68% 72.76% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 0.17 15.03 20.57 16.80 16.28 16.03 10.25 -93.44%
EPS 0.00 0.20 38.09 30.92 104.49 108.63 70.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.00 1.24 1.24 1.25 1.33 0.97 13.91%
Adjusted Per Share Value based on latest NOSH - 131,666
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 4.76 4.77 5.38 5.26 4.91 4.61 2.92 38.38%
EPS -0.09 0.06 9.97 9.69 31.51 31.28 20.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 33.4375 0.3172 0.3245 0.3885 0.3769 0.383 0.2767 2323.02%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.04 0.95 1.20 1.18 1.05 0.87 0.78 -
P/RPS 619.17 6.32 5.83 7.02 6.45 5.43 7.61 1762.67%
P/EPS -33,207.51 463.89 3.15 3.82 1.00 0.80 1.11 -
EY 0.00 0.22 31.74 26.21 99.52 124.86 90.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.95 0.97 0.95 0.84 0.65 0.80 6.54%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 09/11/04 24/08/04 31/05/04 27/02/04 28/11/03 29/08/03 28/05/03 -
Price 1.07 0.90 1.10 1.42 1.16 0.89 0.79 -
P/RPS 637.03 5.99 5.35 8.45 7.12 5.55 7.71 1781.82%
P/EPS -34,165.42 439.47 2.89 4.59 1.11 0.82 1.12 -
EY 0.00 0.23 34.63 21.78 90.08 122.05 89.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.90 0.89 1.15 0.93 0.67 0.81 8.04%

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