[SEAL] YoY Cumulative Quarter Result on 31-Mar-2004 [#3]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 0.7%
YoY- 55.14%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 45,970 10,313 13,705 12,565 9,318 8,824 8,359 32.84%
PBT -3,447 -66,951 -3,888 -2,067 -4,145 -4,982 -9,161 -15.02%
Tax 0 0 342 506 92,129 4,982 9,161 -
NP -3,447 -66,951 -3,546 -1,561 87,984 0 0 -
-
NP to SH -3,441 -66,789 -3,546 -1,561 -3,480 -4,631 -7,907 -12.94%
-
Tax Rate - - - - - - - -
Total Cost 49,417 77,264 17,251 14,126 -78,666 8,824 8,359 34.45%
-
Net Worth 133,613 135,836 178,841 164,037 4,613 39,245 136,830 -0.39%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 133,613 135,836 178,841 164,037 4,613 39,245 136,830 -0.39%
NOSH 183,031 176,410 154,173 132,288 4,756 112,130 112,156 8.50%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin -7.50% -649.19% -25.87% -12.42% 944.24% 0.00% 0.00% -
ROE -2.58% -49.17% -1.98% -0.95% -75.42% -11.80% -5.78% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 25.12 5.85 8.89 9.50 195.89 7.87 7.45 22.44%
EPS -1.88 -37.86 -2.30 -1.18 73.16 -4.13 -7.05 -19.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.77 1.16 1.24 0.97 0.35 1.22 -8.19%
Adjusted Per Share Value based on latest NOSH - 110,000
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 10.94 2.45 3.26 2.99 2.22 2.10 1.99 32.83%
EPS -0.82 -15.89 -0.84 -0.37 -0.83 -1.10 -1.88 -12.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3179 0.3232 0.4255 0.3903 0.011 0.0934 0.3256 -0.39%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.48 0.31 1.25 1.20 0.78 0.79 0.32 -
P/RPS 1.91 5.30 14.06 12.63 0.40 10.04 4.29 -12.61%
P/EPS -25.53 -0.82 -54.35 -101.69 -1.07 -19.13 -4.54 33.33%
EY -3.92 -122.13 -1.84 -0.98 -93.79 -5.23 -22.03 -24.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.40 1.08 0.97 0.80 2.26 0.26 16.78%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 28/05/07 11/05/06 20/05/05 31/05/04 28/05/03 24/05/02 30/05/01 -
Price 0.41 0.47 0.29 1.10 0.79 0.86 0.38 -
P/RPS 1.63 8.04 3.26 11.58 0.40 10.93 5.10 -17.30%
P/EPS -21.81 -1.24 -12.61 -93.22 -1.08 -20.82 -5.39 26.22%
EY -4.59 -80.55 -7.93 -1.07 -92.61 -4.80 -18.55 -20.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.61 0.25 0.89 0.81 2.46 0.31 10.35%

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