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

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 2610.75%
YoY- 1519.1%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 12,565 8,872 4,221 17,816 9,318 6,141 2,981 160.70%
PBT -2,067 -1,780 -666 88,233 -4,145 -2,757 -1,748 11.81%
Tax 506 208 121 -859 92,129 91,940 233 67.61%
NP -1,561 -1,572 -545 87,374 87,984 89,183 -1,515 2.01%
-
NP to SH -1,561 -1,572 -545 87,374 -3,480 -2,281 -1,515 2.01%
-
Tax Rate - - - 0.97% - - - -
Total Cost 14,126 10,444 4,766 -69,558 -78,666 -83,042 4,496 114.36%
-
Net Worth 164,037 162,439 158,430 154,925 4,613 3,098 25,442 246.02%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 164,037 162,439 158,430 154,925 4,613 3,098 25,442 246.02%
NOSH 132,288 130,999 126,744 121,035 4,756 3,037 115,648 9.36%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -12.42% -17.72% -12.91% 490.42% 944.24% 1,452.26% -50.82% -
ROE -0.95% -0.97% -0.34% 56.40% -75.42% -73.63% -5.95% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 9.50 6.77 3.33 14.72 195.89 202.19 2.58 138.26%
EPS -1.18 -1.20 -0.43 72.00 73.16 75.10 -1.31 -6.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.24 1.25 1.28 0.97 1.02 0.22 216.38%
Adjusted Per Share Value based on latest NOSH - 121,026
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 2.99 2.11 1.00 4.24 2.22 1.46 0.71 160.55%
EPS -0.37 -0.37 -0.13 20.79 -0.83 -0.54 -0.36 1.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3903 0.3865 0.3769 0.3686 0.011 0.0074 0.0605 246.15%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.20 1.18 1.05 0.87 0.78 0.86 0.87 -
P/RPS 12.63 17.42 31.53 5.91 0.40 0.43 33.75 -48.03%
P/EPS -101.69 -98.33 -244.19 1.21 -1.07 -1.15 -66.41 32.81%
EY -0.98 -1.02 -0.41 82.98 -93.79 -87.33 -1.51 -25.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.95 0.84 0.68 0.80 0.84 3.95 -60.75%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/05/04 27/02/04 28/11/03 29/08/03 28/05/03 25/02/03 29/11/02 -
Price 1.10 1.42 1.16 0.89 0.79 0.81 0.86 -
P/RPS 11.58 20.97 34.83 6.05 0.40 0.40 33.36 -50.57%
P/EPS -93.22 -118.33 -269.77 1.23 -1.08 -1.08 -65.65 26.30%
EY -1.07 -0.85 -0.37 81.11 -92.61 -92.72 -1.52 -20.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.15 0.93 0.70 0.81 0.79 3.91 -62.68%

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