[SEAL] QoQ TTM Result on 31-Mar-2005 [#3]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
20-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- -34.57%
YoY- -103.63%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 16,068 16,924 17,544 21,188 19,946 20,005 20,034 -13.64%
PBT -17,103 -18,760 -19,751 -405 -167 356 1,226 -
Tax -4,179 -4,327 -3,982 -1,117 -964 -729 -953 167.18%
NP -21,282 -23,087 -23,733 -1,522 -1,131 -373 273 -
-
NP to SH -21,084 -22,865 -23,619 -1,522 -1,131 -373 273 -
-
Tax Rate - - - - - 204.78% 77.73% -
Total Cost 37,350 40,011 41,277 22,710 21,077 20,378 19,761 52.69%
-
Net Worth 174,800 183,539 167,486 179,353 165,647 14,053,799 133,306 19.74%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 174,800 183,539 167,486 179,353 165,647 14,053,799 133,306 19.74%
NOSH 174,800 174,800 159,511 154,615 142,800 11,910,000 133,306 19.74%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -132.45% -136.42% -135.28% -7.18% -5.67% -1.86% 1.36% -
ROE -12.06% -12.46% -14.10% -0.85% -0.68% 0.00% 0.20% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 9.19 9.68 11.00 13.70 13.97 0.17 15.03 -27.89%
EPS -12.06 -13.08 -14.81 -0.98 -0.79 0.00 0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.05 1.05 1.16 1.16 1.18 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 154,615
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 3.82 4.03 4.17 5.04 4.75 4.76 4.77 -13.72%
EPS -5.02 -5.44 -5.62 -0.36 -0.27 -0.09 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4159 0.4367 0.3985 0.4267 0.3941 33.4375 0.3172 19.73%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.29 0.43 0.41 1.25 1.14 1.04 0.95 -
P/RPS 3.15 4.44 3.73 9.12 8.16 619.17 6.32 -37.05%
P/EPS -2.40 -3.29 -2.77 -126.98 -143.94 -33,207.51 463.89 -
EY -41.59 -30.42 -36.11 -0.79 -0.69 0.00 0.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.41 0.39 1.08 0.98 0.88 0.95 -54.56%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 21/02/06 16/11/05 29/08/05 20/05/05 03/02/05 09/11/04 24/08/04 -
Price 0.31 0.34 0.44 0.29 1.25 1.07 0.90 -
P/RPS 3.37 3.51 4.00 2.12 8.95 637.03 5.99 -31.77%
P/EPS -2.57 -2.60 -2.97 -29.46 -157.82 -34,165.42 439.47 -
EY -38.91 -38.47 -33.65 -3.39 -0.63 0.00 0.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.32 0.42 0.25 1.08 0.91 0.90 -50.76%

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