[SEAL] QoQ Quarter Result on 30-Sep-2005 [#1]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
16-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 97.84%
YoY- 63.31%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 3,046 3,005 3,736 3,572 3,839 4,921 4,592 -23.99%
PBT -1,238 -66,426 20 -545 -16,031 -547 -1,637 -17.03%
Tax -2,457 0 0 0 -4,324 145 -148 554.12%
NP -3,695 -66,426 20 -545 -20,355 -402 -1,785 62.64%
-
NP to SH -3,751 -66,348 -4 -437 -20,241 -402 -1,785 64.28%
-
Tax Rate - - 0.00% - - - - -
Total Cost 6,741 69,431 3,716 4,117 24,194 5,323 6,377 3.78%
-
Net Worth 142,925 135,836 174,800 183,539 167,486 179,353 165,647 -9.39%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 142,925 135,836 174,800 183,539 167,486 179,353 165,647 -9.39%
NOSH 190,567 176,410 174,800 174,800 159,511 154,615 142,800 21.27%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -121.31% -2,210.52% 0.54% -15.26% -530.22% -8.17% -38.87% -
ROE -2.62% -48.84% 0.00% -0.24% -12.09% -0.22% -1.08% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 1.60 1.70 2.14 2.04 2.41 3.18 3.22 -37.34%
EPS -1.97 -37.61 0.00 -0.25 -12.69 -0.26 -1.25 35.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.77 1.00 1.05 1.05 1.16 1.16 -25.28%
Adjusted Per Share Value based on latest NOSH - 174,800
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 0.72 0.71 0.89 0.85 0.91 1.17 1.09 -24.21%
EPS -0.89 -15.79 0.00 -0.10 -4.82 -0.10 -0.42 65.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3401 0.3232 0.4159 0.4367 0.3985 0.4267 0.3941 -9.38%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.34 0.31 0.29 0.43 0.41 1.25 1.14 -
P/RPS 21.27 18.20 13.57 21.04 17.04 39.27 35.45 -28.92%
P/EPS -17.27 -0.82 -12,673.00 -172.00 -3.23 -480.77 -91.20 -67.12%
EY -5.79 -121.32 -0.01 -0.58 -30.95 -0.21 -1.10 203.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.40 0.29 0.41 0.39 1.08 0.98 -40.56%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 11/05/06 21/02/06 16/11/05 29/08/05 20/05/05 03/02/05 -
Price 0.38 0.47 0.31 0.34 0.44 0.29 1.25 -
P/RPS 23.77 27.59 14.50 16.64 18.28 9.11 38.87 -28.01%
P/EPS -19.31 -1.25 -13,547.00 -136.00 -3.47 -111.54 -100.00 -66.69%
EY -5.18 -80.02 -0.01 -0.74 -28.84 -0.90 -1.00 200.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.61 0.31 0.32 0.42 0.25 1.08 -39.44%

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