[SEAL] QoQ TTM Result on 31-Mar-2003 [#3]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 0.2%
YoY- 1100.17%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 22,126 20,635 19,395 12,284 12,071 11,921 11,790 51.97%
PBT -1,358 -1,253 -2,335 -8,004 -8,174 -8,837 -8,841 -71.22%
Tax 42,072 133,692 133,804 92,628 92,631 1,006 850 1238.53%
NP 40,714 132,439 131,469 84,624 84,457 -7,831 -7,991 -
-
NP to SH 40,714 132,439 131,469 84,624 84,457 -7,831 -7,991 -
-
Tax Rate - - - - - - - -
Total Cost -18,588 -111,804 -112,074 -72,340 -72,386 19,752 19,781 -
-
Net Worth 163,266 158,430 160,965 116,303 1,022 25,442 38,149 162.90%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 163,266 158,430 160,965 116,303 1,022 25,442 38,149 162.90%
NOSH 131,666 126,744 121,026 119,900 1,002 115,648 112,205 11.21%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 184.01% 641.82% 677.85% 688.90% 699.67% -65.69% -67.78% -
ROE 24.94% 83.59% 81.68% 72.76% 8,258.49% -30.78% -20.95% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 16.80 16.28 16.03 10.25 1,203.95 10.31 10.51 36.59%
EPS 30.92 104.49 108.63 70.58 8,423.66 -6.77 -7.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.25 1.33 0.97 1.02 0.22 0.34 136.37%
Adjusted Per Share Value based on latest NOSH - 119,900
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 5.26 4.91 4.61 2.92 2.87 2.84 2.81 51.71%
EPS 9.69 31.51 31.28 20.13 20.09 -1.86 -1.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3885 0.3769 0.383 0.2767 0.0024 0.0605 0.0908 162.85%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.18 1.05 0.87 0.78 0.86 0.87 0.85 -
P/RPS 7.02 6.45 5.43 7.61 0.07 8.44 8.09 -9.00%
P/EPS 3.82 1.00 0.80 1.11 0.01 -12.85 -11.94 -
EY 26.21 99.52 124.86 90.49 9,794.95 -7.78 -8.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.84 0.65 0.80 0.84 3.95 2.50 -47.44%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 28/11/03 29/08/03 28/05/03 25/02/03 29/11/02 23/08/02 -
Price 1.42 1.16 0.89 0.79 0.81 0.86 0.87 -
P/RPS 8.45 7.12 5.55 7.71 0.07 8.34 8.28 1.36%
P/EPS 4.59 1.11 0.82 1.12 0.01 -12.70 -12.22 -
EY 21.78 90.08 122.05 89.34 10,399.57 -7.87 -8.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.93 0.67 0.81 0.79 3.91 2.56 -41.25%

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