[SEAL] QoQ TTM Result on 31-Dec-2004 [#2]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
03-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -203.22%
YoY- -102.78%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 16,924 17,544 21,188 19,946 20,005 20,034 22,628 -17.58%
PBT -18,760 -19,751 -405 -167 356 1,226 -279 1549.32%
Tax -4,327 -3,982 -1,117 -964 -729 -953 42,181 -
NP -23,087 -23,733 -1,522 -1,131 -373 273 41,902 -
-
NP to SH -22,865 -23,619 -1,522 -1,131 -373 273 41,902 -
-
Tax Rate - - - - 204.78% 77.73% - -
Total Cost 40,011 41,277 22,710 21,077 20,378 19,761 -19,274 -
-
Net Worth 183,539 167,486 179,353 165,647 14,053,799 133,306 136,400 21.86%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 183,539 167,486 179,353 165,647 14,053,799 133,306 136,400 21.86%
NOSH 174,800 159,511 154,615 142,800 11,910,000 133,306 110,000 36.13%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -136.42% -135.28% -7.18% -5.67% -1.86% 1.36% 185.18% -
ROE -12.46% -14.10% -0.85% -0.68% 0.00% 0.20% 30.72% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 9.68 11.00 13.70 13.97 0.17 15.03 20.57 -39.47%
EPS -13.08 -14.81 -0.98 -0.79 0.00 0.20 38.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.05 1.16 1.16 1.18 1.00 1.24 -10.48%
Adjusted Per Share Value based on latest NOSH - 142,800
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 4.03 4.17 5.04 4.75 4.76 4.77 5.38 -17.50%
EPS -5.44 -5.62 -0.36 -0.27 -0.09 0.06 9.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4367 0.3985 0.4267 0.3941 33.4375 0.3172 0.3245 21.87%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.43 0.41 1.25 1.14 1.04 0.95 1.20 -
P/RPS 4.44 3.73 9.12 8.16 619.17 6.32 5.83 -16.59%
P/EPS -3.29 -2.77 -126.98 -143.94 -33,207.51 463.89 3.15 -
EY -30.42 -36.11 -0.79 -0.69 0.00 0.22 31.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.39 1.08 0.98 0.88 0.95 0.97 -43.64%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 16/11/05 29/08/05 20/05/05 03/02/05 09/11/04 24/08/04 31/05/04 -
Price 0.34 0.44 0.29 1.25 1.07 0.90 1.10 -
P/RPS 3.51 4.00 2.12 8.95 637.03 5.99 5.35 -24.47%
P/EPS -2.60 -2.97 -29.46 -157.82 -34,165.42 439.47 2.89 -
EY -38.47 -33.65 -3.39 -0.63 0.00 0.23 34.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.42 0.25 1.08 0.91 0.90 0.89 -49.40%

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