[SEAL] YoY Annualized Quarter 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- -1.71%
YoY- 24.85%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 13,750 18,273 16,753 12,424 11,765 11,145 16,454 -2.94%
PBT -89,268 -5,184 -2,756 -5,526 -6,642 -12,214 -14,026 36.11%
Tax 0 456 674 122,838 6,642 12,214 14,026 -
NP -89,268 -4,728 -2,081 117,312 0 0 0 -
-
NP to SH -89,052 -4,728 -2,081 -4,640 -6,174 -10,542 -11,772 40.08%
-
Tax Rate - - - - - - - -
Total Cost 103,018 23,001 18,834 -104,888 11,765 11,145 16,454 35.74%
-
Net Worth 135,836 178,841 164,037 4,613 39,245 136,830 163,790 -3.06%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 135,836 178,841 164,037 4,613 39,245 136,830 163,790 -3.06%
NOSH 176,410 154,173 132,288 4,756 112,130 112,156 112,185 7.83%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin -649.19% -25.87% -12.42% 944.24% 0.00% 0.00% 0.00% -
ROE -65.56% -2.64% -1.27% -100.56% -15.73% -7.70% -7.19% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 7.79 11.85 12.66 261.19 10.49 9.94 14.67 -10.00%
EPS -50.48 -3.07 -1.57 97.55 -5.51 -9.40 -10.49 29.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 1.16 1.24 0.97 0.35 1.22 1.46 -10.11%
Adjusted Per Share Value based on latest NOSH - 119,900
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 3.27 4.35 3.99 2.96 2.80 2.65 3.91 -2.93%
EPS -21.19 -1.12 -0.50 -1.10 -1.47 -2.51 -2.80 40.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3232 0.4255 0.3903 0.011 0.0934 0.3256 0.3897 -3.06%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.31 1.25 1.20 0.78 0.79 0.32 1.55 -
P/RPS 3.98 10.55 9.48 0.30 7.53 3.22 10.57 -15.01%
P/EPS -0.61 -40.76 -76.27 -0.80 -14.35 -3.40 -14.77 -41.19%
EY -162.84 -2.45 -1.31 -125.06 -6.97 -29.38 -6.77 69.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 1.08 0.97 0.80 2.26 0.26 1.06 -14.98%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 11/05/06 20/05/05 31/05/04 28/05/03 24/05/02 30/05/01 31/05/00 -
Price 0.47 0.29 1.10 0.79 0.86 0.38 1.30 -
P/RPS 6.03 2.45 8.69 0.30 8.20 3.82 8.86 -6.20%
P/EPS -0.93 -9.46 -69.92 -0.81 -15.62 -4.04 -12.39 -35.03%
EY -107.40 -10.57 -1.43 -123.48 -6.40 -24.74 -8.07 53.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.25 0.89 0.81 2.46 0.31 0.89 -6.09%

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