[SEAL] YoY Cumulative Quarter Result on 31-Dec-2004 [#2]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
03-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -163.98%
YoY- -100.0%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 17,169 6,378 7,308 8,784 8,872 6,141 5,860 19.61%
PBT 1,557 -3,908 -525 -3,341 -1,780 -2,757 -3,424 -
Tax 0 0 0 197 208 91,940 3,424 -
NP 1,557 -3,908 -525 -3,144 -1,572 89,183 0 -
-
NP to SH 2,002 -3,863 -441 -3,144 -1,572 -2,281 -3,265 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 15,612 10,286 7,833 11,928 10,444 -83,042 5,860 17.73%
-
Net Worth 139,588 133,648 176,400 165,774 162,439 3,098 40,391 22.94%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 139,588 133,648 176,400 165,774 162,439 3,098 40,391 22.94%
NOSH 183,669 183,080 176,400 142,909 130,999 3,037 112,199 8.55%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 9.07% -61.27% -7.18% -35.79% -17.72% 1,452.26% 0.00% -
ROE 1.43% -2.89% -0.25% -1.90% -0.97% -73.63% -8.08% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 9.35 3.48 4.14 6.15 6.77 202.19 5.22 10.19%
EPS 1.09 -2.11 -0.25 -2.20 -1.20 75.10 -2.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.73 1.00 1.16 1.24 1.02 0.36 13.25%
Adjusted Per Share Value based on latest NOSH - 142,800
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 4.08 1.52 1.74 2.09 2.11 1.46 1.39 19.64%
EPS 0.48 -0.92 -0.10 -0.75 -0.37 -0.54 -0.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3321 0.318 0.4197 0.3944 0.3865 0.0074 0.0961 22.94%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.40 0.41 0.29 1.14 1.18 0.86 0.66 -
P/RPS 4.28 11.77 7.00 18.55 17.42 0.43 12.64 -16.50%
P/EPS 36.70 -19.43 -116.00 -51.82 -98.33 -1.15 -22.68 -
EY 2.73 -5.15 -0.86 -1.93 -1.02 -87.33 -4.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.56 0.29 0.98 0.95 0.84 1.83 -18.65%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 27/02/08 28/02/07 21/02/06 03/02/05 27/02/04 25/02/03 28/02/02 -
Price 0.36 0.54 0.31 1.25 1.42 0.81 0.80 -
P/RPS 3.85 15.50 7.48 20.34 20.97 0.40 15.32 -20.55%
P/EPS 33.03 -25.59 -124.00 -56.82 -118.33 -1.08 -27.49 -
EY 3.03 -3.91 -0.81 -1.76 -0.85 -92.72 -3.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.74 0.31 1.08 1.15 0.79 2.22 -22.78%

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