[SEAL] YoY Quarter Result on 31-Mar-2003 [#3]

Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -56.53%
YoY- 12.23%
Quarter Report
View:
Show?
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 3,005 4,921 3,679 3,177 2,964 2,735 3,256 -1.32%
PBT -66,426 -547 -309 -1,388 -1,558 -2,679 -3,536 63.00%
Tax 0 145 298 189 1,558 2,679 3,536 -
NP -66,426 -402 -11 -1,199 0 0 0 -
-
NP to SH -66,348 -402 -11 -1,199 -1,366 -2,424 -3,125 66.36%
-
Tax Rate - - - - - - - -
Total Cost 69,431 5,323 3,690 4,376 2,964 2,735 3,256 66.48%
-
Net Worth 135,836 179,353 136,400 116,303 39,188 136,911 163,530 -3.04%
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 135,836 179,353 136,400 116,303 39,188 136,911 163,530 -3.04%
NOSH 176,410 154,615 110,000 119,900 111,967 112,222 112,007 7.86%
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 -2,210.52% -8.17% -0.30% -37.74% 0.00% 0.00% 0.00% -
ROE -48.84% -0.22% -0.01% -1.03% -3.49% -1.77% -1.91% -
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 1.70 3.18 3.34 2.65 2.65 2.44 2.91 -8.56%
EPS -37.61 -0.26 -0.01 -1.00 -1.22 -2.16 -2.79 54.24%
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 0.71 1.17 0.88 0.76 0.71 0.65 0.77 -1.34%
EPS -15.79 -0.10 0.00 -0.29 -0.33 -0.58 -0.74 66.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3232 0.4267 0.3245 0.2767 0.0932 0.3257 0.3891 -3.04%
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 18.20 39.27 35.88 29.44 29.84 13.13 53.32 -16.39%
P/EPS -0.82 -480.77 -12,000.00 -78.00 -64.75 -14.81 -55.56 -50.45%
EY -121.32 -0.21 -0.01 -1.28 -1.54 -6.75 -1.80 101.66%
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 27.59 9.11 32.89 29.81 32.49 15.59 44.72 -7.73%
P/EPS -1.25 -111.54 -11,000.00 -79.00 -70.49 -17.59 -46.59 -45.27%
EY -80.02 -0.90 -0.01 -1.27 -1.42 -5.68 -2.15 82.67%
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