[SEAL] YoY Annualized Quarter Result on 30-Sep-2003 [#1]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -102.5%
YoY- 64.03%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 12,744 14,288 16,768 16,884 11,924 11,400 11,004 2.47%
PBT -3,312 -2,180 -6,144 -2,664 -6,992 -7,008 -12,924 -20.29%
Tax 0 0 1,380 484 932 7,008 12,924 -
NP -3,312 -2,180 -4,764 -2,180 -6,060 0 0 -
-
NP to SH -2,960 -1,748 -4,764 -2,180 -6,060 -6,700 -11,792 -20.56%
-
Tax Rate - - - - - - - -
Total Cost 16,056 16,468 21,532 19,064 17,984 11,400 11,004 6.49%
-
Net Worth 136,899 183,539 14,053,799 158,430 25,442 42,718 141,234 -0.51%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 136,899 183,539 14,053,799 158,430 25,442 42,718 141,234 -0.51%
NOSH 184,999 174,800 11,910,000 126,744 115,648 112,416 112,091 8.70%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -25.99% -15.26% -28.41% -12.91% -50.82% 0.00% 0.00% -
ROE -2.16% -0.95% -0.03% -1.38% -23.82% -15.68% -8.35% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 6.89 8.17 0.14 13.32 10.31 10.14 9.82 -5.73%
EPS -1.60 -1.00 -0.04 -1.72 -5.24 -5.96 -10.52 -26.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 1.05 1.18 1.25 0.22 0.38 1.26 -8.48%
Adjusted Per Share Value based on latest NOSH - 126,744
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 3.03 3.40 3.99 4.02 2.84 2.71 2.62 2.45%
EPS -0.70 -0.42 -1.13 -0.52 -1.44 -1.59 -2.81 -20.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3257 0.4367 33.4375 0.3769 0.0605 0.1016 0.336 -0.51%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.38 0.43 1.04 1.05 0.87 0.74 0.87 -
P/RPS 5.52 5.26 738.69 7.88 8.44 7.30 8.86 -7.57%
P/EPS -23.75 -43.00 -2,600.00 -61.05 -16.60 -12.42 -8.27 19.21%
EY -4.21 -2.33 -0.04 -1.64 -6.02 -8.05 -12.09 -16.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.41 0.88 0.84 3.95 1.95 0.69 -4.91%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/11/06 16/11/05 09/11/04 28/11/03 29/11/02 29/11/01 30/11/00 -
Price 0.41 0.34 1.07 1.16 0.86 0.71 0.89 -
P/RPS 5.95 4.16 760.00 8.71 8.34 7.00 9.07 -6.78%
P/EPS -25.63 -34.00 -2,675.00 -67.44 -16.41 -11.91 -8.46 20.27%
EY -3.90 -2.94 -0.04 -1.48 -6.09 -8.39 -11.82 -16.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.32 0.91 0.93 3.91 1.87 0.71 -4.16%

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