[SEAL] YoY Quarter Result on 30-Jun-2003 [#4]

Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 3726.77%
YoY- 2949.61%
Quarter Report
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 3,046 3,839 7,483 10,077 2,975 3,021 2,804 1.38%
PBT -1,238 -16,031 3,315 1,810 -1,728 -4,241 -25,770 -39.69%
Tax -2,457 -4,324 -1,459 41,675 1,728 4,241 25,770 -
NP -3,695 -20,355 1,856 43,485 0 0 0 -
-
NP to SH -3,751 -20,241 1,856 43,485 -1,526 -3,830 -18,974 -23.66%
-
Tax Rate - - 44.01% -2,302.49% - - - -
Total Cost 6,741 24,194 5,627 -33,408 2,975 3,021 2,804 15.73%
-
Net Worth 142,925 167,486 133,306 160,965 38,149 132,146 145,781 -0.32%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 142,925 167,486 133,306 160,965 38,149 132,146 145,781 -0.32%
NOSH 190,567 159,511 133,306 121,026 112,205 111,988 112,139 9.23%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -121.31% -530.22% 24.80% 431.53% 0.00% 0.00% 0.00% -
ROE -2.62% -12.09% 1.39% 27.02% -4.00% -2.90% -13.02% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 1.60 2.41 5.61 8.33 2.65 2.70 2.50 -7.16%
EPS -1.97 -12.69 0.01 35.93 -1.36 -3.42 -16.92 -30.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 1.05 1.00 1.33 0.34 1.18 1.30 -8.75%
Adjusted Per Share Value based on latest NOSH - 121,026
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 0.72 0.91 1.78 2.40 0.71 0.72 0.67 1.20%
EPS -0.89 -4.82 0.44 10.35 -0.36 -0.91 -4.51 -23.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3401 0.3985 0.3172 0.383 0.0908 0.3144 0.3468 -0.32%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.34 0.41 0.95 0.87 0.85 0.31 1.07 -
P/RPS 21.27 17.04 16.92 10.45 32.06 11.49 42.79 -10.99%
P/EPS -17.27 -3.23 68.23 2.42 -62.50 -9.06 -6.32 18.23%
EY -5.79 -30.95 1.47 41.30 -1.60 -11.03 -15.81 -15.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.39 0.95 0.65 2.50 0.26 0.82 -9.51%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/08/06 29/08/05 24/08/04 29/08/03 23/08/02 24/08/01 29/08/00 -
Price 0.38 0.44 0.90 0.89 0.87 0.45 0.98 -
P/RPS 23.77 18.28 16.03 10.69 32.81 16.68 39.19 -7.99%
P/EPS -19.31 -3.47 64.64 2.48 -63.97 -13.16 -5.79 22.22%
EY -5.18 -28.84 1.55 40.37 -1.56 -7.60 -17.27 -18.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.42 0.90 0.67 2.56 0.38 0.75 -6.22%

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