[SEAL] QoQ Annualized Quarter Result on 31-Dec-2005 [#2]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
21-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 49.54%
YoY- 85.97%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 12,744 13,359 13,750 14,616 14,288 17,544 18,273 -21.33%
PBT -3,312 -68,189 -89,268 -1,050 -2,180 -19,919 -5,184 -25.80%
Tax 0 -2,457 0 0 0 -4,324 456 -
NP -3,312 -70,646 -89,268 -1,050 -2,180 -24,243 -4,728 -21.10%
-
NP to SH -2,960 -70,540 -89,052 -882 -1,748 -23,787 -4,728 -26.79%
-
Tax Rate - - - - - - - -
Total Cost 16,056 84,005 103,018 15,666 16,468 41,787 23,001 -21.29%
-
Net Worth 136,899 132,825 135,836 176,400 183,539 183,475 178,841 -16.30%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 136,899 132,825 135,836 176,400 183,539 183,475 178,841 -16.30%
NOSH 184,999 177,100 176,410 176,400 174,800 159,543 154,173 12.90%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -25.99% -528.83% -649.19% -7.18% -15.26% -138.18% -25.87% -
ROE -2.16% -53.11% -65.56% -0.50% -0.95% -12.96% -2.64% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 6.89 7.54 7.79 8.29 8.17 11.00 11.85 -30.31%
EPS -1.60 -39.83 -50.48 -0.50 -1.00 -14.91 -3.07 -35.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.75 0.77 1.00 1.05 1.15 1.16 -25.87%
Adjusted Per Share Value based on latest NOSH - 174,800
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 3.03 3.18 3.27 3.48 3.40 4.17 4.35 -21.40%
EPS -0.70 -16.78 -21.19 -0.21 -0.42 -5.66 -1.12 -26.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3257 0.316 0.3232 0.4197 0.4367 0.4365 0.4255 -16.30%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.38 0.34 0.31 0.29 0.43 0.41 1.25 -
P/RPS 5.52 4.51 3.98 3.50 5.26 3.73 10.55 -35.04%
P/EPS -23.75 -0.85 -0.61 -58.00 -43.00 -2.75 -40.76 -30.21%
EY -4.21 -117.15 -162.84 -1.72 -2.33 -36.36 -2.45 43.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.45 0.40 0.29 0.41 0.36 1.08 -39.33%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 30/08/06 11/05/06 21/02/06 16/11/05 29/08/05 20/05/05 -
Price 0.41 0.38 0.47 0.31 0.34 0.44 0.29 -
P/RPS 5.95 5.04 6.03 3.74 4.16 4.00 2.45 80.57%
P/EPS -25.63 -0.95 -0.93 -62.00 -34.00 -2.95 -9.46 94.22%
EY -3.90 -104.82 -107.40 -1.61 -2.94 -33.88 -10.57 -48.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.51 0.61 0.31 0.32 0.38 0.25 69.07%

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