[SEAL] YoY TTM Result on 31-Dec-2003 [#2]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -69.26%
YoY- -51.79%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 12,429 16,068 19,946 22,126 12,071 11,616 11,684 1.03%
PBT -71,572 -17,103 -167 -1,358 -8,174 -10,344 -35,788 12.23%
Tax -2,457 -4,179 -964 42,072 92,631 7,079 35,788 -
NP -74,029 -21,282 -1,131 40,714 84,457 -3,265 0 -
-
NP to SH -73,962 -21,084 -1,131 40,714 84,457 -9,519 -27,582 17.85%
-
Tax Rate - - - - - - - -
Total Cost 86,458 37,350 21,077 -18,588 -72,386 14,881 11,684 39.57%
-
Net Worth 133,321 174,800 165,647 163,266 1,022 40,309 139,088 -0.70%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 133,321 174,800 165,647 163,266 1,022 40,309 139,088 -0.70%
NOSH 182,631 174,800 142,800 131,666 1,002 111,971 112,168 8.45%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -595.62% -132.45% -5.67% 184.01% 699.67% -28.11% 0.00% -
ROE -55.48% -12.06% -0.68% 24.94% 8,258.49% -23.61% -19.83% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 6.81 9.19 13.97 16.80 1,203.95 10.37 10.42 -6.84%
EPS -40.50 -12.06 -0.79 30.92 8,423.66 -8.50 -24.59 8.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 1.00 1.16 1.24 1.02 0.36 1.24 -8.44%
Adjusted Per Share Value based on latest NOSH - 131,666
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 2.96 3.82 4.75 5.26 2.87 2.76 2.78 1.05%
EPS -17.60 -5.02 -0.27 9.69 20.09 -2.26 -6.56 17.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3172 0.4159 0.3941 0.3885 0.0024 0.0959 0.3309 -0.70%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.41 0.29 1.14 1.18 0.86 0.66 0.53 -
P/RPS 6.02 3.15 8.16 7.02 0.07 6.36 5.09 2.83%
P/EPS -1.01 -2.40 -143.94 3.82 0.01 -7.76 -2.16 -11.89%
EY -98.78 -41.59 -0.69 26.21 9,794.95 -12.88 -46.40 13.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.29 0.98 0.95 0.84 1.83 0.43 4.49%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 21/02/06 03/02/05 27/02/04 25/02/03 28/02/02 28/02/01 -
Price 0.54 0.31 1.25 1.42 0.81 0.80 0.41 -
P/RPS 7.93 3.37 8.95 8.45 0.07 7.71 3.94 12.35%
P/EPS -1.33 -2.57 -157.82 4.59 0.01 -9.41 -1.67 -3.72%
EY -75.00 -38.91 -0.63 21.78 10,399.57 -10.63 -59.98 3.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.31 1.08 1.15 0.79 2.22 0.33 14.40%

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