[SEAL] YoY Cumulative Quarter Result on 30-Jun-2004 [#4]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
24-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 118.9%
YoY- -99.66%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 49,975 13,359 17,544 20,048 17,816 11,799 11,380 27.95%
PBT 4,020 -68,189 -19,919 1,248 88,233 -6,710 -13,402 -
Tax -3,839 -2,457 -4,324 -953 -859 6,710 13,402 -
NP 181 -70,646 -24,243 295 87,374 0 0 -
-
NP to SH 144 -70,540 -23,787 295 87,374 -6,157 -11,737 -
-
Tax Rate 95.50% - - 76.36% 0.97% - - -
Total Cost 49,794 84,005 41,787 19,753 -69,558 11,799 11,380 27.87%
-
Net Worth 135,000 132,825 183,475 158,620 154,925 38,130 132,279 0.33%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 135,000 132,825 183,475 158,620 154,925 38,130 132,279 0.33%
NOSH 180,000 177,100 159,543 133,294 121,035 112,149 112,101 8.20%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 0.36% -528.83% -138.18% 1.47% 490.42% 0.00% 0.00% -
ROE 0.11% -53.11% -12.96% 0.19% 56.40% -16.15% -8.87% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 27.76 7.54 11.00 15.04 14.72 10.52 10.15 18.24%
EPS 0.08 -39.83 -14.91 0.18 72.00 -5.49 -10.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.75 1.15 1.19 1.28 0.34 1.18 -7.27%
Adjusted Per Share Value based on latest NOSH - 133,306
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 11.89 3.18 4.17 4.77 4.24 2.81 2.71 27.93%
EPS 0.03 -16.78 -5.66 0.07 20.79 -1.46 -2.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3212 0.316 0.4365 0.3774 0.3686 0.0907 0.3147 0.34%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.53 0.34 0.41 0.95 0.87 0.85 0.31 -
P/RPS 1.91 4.51 3.73 6.32 5.91 8.08 3.05 -7.50%
P/EPS 662.50 -0.85 -2.75 429.25 1.21 -15.48 -2.96 -
EY 0.15 -117.15 -36.36 0.23 82.98 -6.46 -33.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.45 0.36 0.80 0.68 2.50 0.26 18.21%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 30/08/07 30/08/06 29/08/05 24/08/04 29/08/03 23/08/02 24/08/01 -
Price 0.48 0.38 0.44 0.90 0.89 0.87 0.45 -
P/RPS 1.73 5.04 4.00 5.98 6.05 8.27 4.43 -14.49%
P/EPS 600.00 -0.95 -2.95 406.66 1.23 -15.85 -4.30 -
EY 0.17 -104.82 -33.88 0.25 81.11 -6.31 -23.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.51 0.38 0.76 0.70 2.56 0.38 9.07%

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