[SEAL] QoQ Quarter Result on 30-Sep-2002 [#1]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- 0.72%
YoY- 9.55%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 10,077 3,177 3,160 2,981 2,975 2,964 3,010 124.28%
PBT 1,810 -1,388 -1,009 -1,748 -1,728 -1,558 -1,672 -
Tax 41,675 189 91,707 233 1,728 1,558 1,672 758.32%
NP 43,485 -1,199 90,698 -1,515 0 0 0 -
-
NP to SH 43,485 -1,199 -766 -1,515 -1,526 -1,366 -1,590 -
-
Tax Rate -2,302.49% - - - - - - -
Total Cost -33,408 4,376 -87,538 4,496 2,975 2,964 3,010 -
-
Net Worth 160,965 116,303 1,022 25,442 38,149 39,188 40,309 152.34%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 160,965 116,303 1,022 25,442 38,149 39,188 40,309 152.34%
NOSH 121,026 119,900 1,002 115,648 112,205 111,967 111,971 5.33%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 431.53% -37.74% 2,870.19% -50.82% 0.00% 0.00% 0.00% -
ROE 27.02% -1.03% -74.90% -5.95% -4.00% -3.49% -3.94% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 8.33 2.65 315.18 2.58 2.65 2.65 2.69 112.89%
EPS 35.93 -1.00 76.40 -1.31 -1.36 -1.22 -1.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 0.97 1.02 0.22 0.34 0.35 0.36 139.55%
Adjusted Per Share Value based on latest NOSH - 115,648
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 2.40 0.76 0.75 0.71 0.71 0.71 0.72 123.63%
EPS 10.35 -0.29 -0.18 -0.36 -0.36 -0.33 -0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.383 0.2767 0.0024 0.0605 0.0908 0.0932 0.0959 152.36%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.87 0.78 0.86 0.87 0.85 0.79 0.66 -
P/RPS 10.45 29.44 0.27 33.75 32.06 29.84 24.55 -43.50%
P/EPS 2.42 -78.00 -1.13 -66.41 -62.50 -64.75 -46.48 -
EY 41.30 -1.28 -88.84 -1.51 -1.60 -1.54 -2.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.80 0.84 3.95 2.50 2.26 1.83 -49.94%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 28/05/03 25/02/03 29/11/02 23/08/02 24/05/02 28/02/02 -
Price 0.89 0.79 0.81 0.86 0.87 0.86 0.80 -
P/RPS 10.69 29.81 0.26 33.36 32.81 32.49 29.76 -49.56%
P/EPS 2.48 -79.00 -1.06 -65.65 -63.97 -70.49 -56.34 -
EY 40.37 -1.27 -94.32 -1.52 -1.56 -1.42 -1.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.81 0.79 3.91 2.56 2.46 2.22 -55.10%

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