[SEAL] YoY Annualized Quarter Result on 31-Dec-2001 [#2]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- 2.54%
YoY- 40.45%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 17,568 17,744 12,282 11,720 11,248 18,170 17,450 -0.00%
PBT -6,682 -3,560 -5,514 -6,848 -12,964 -13,968 -13,568 0.75%
Tax 394 416 183,880 6,848 12,964 13,968 13,568 3.83%
NP -6,288 -3,144 178,366 0 0 0 0 -100.00%
-
NP to SH -6,288 -3,144 -4,562 -6,530 -10,966 -11,408 -10,336 0.52%
-
Tax Rate - - - - - - - -
Total Cost 23,856 20,888 -166,084 11,720 11,248 18,170 17,450 -0.33%
-
Net Worth 165,774 162,439 3,098 40,391 139,037 167,302 0 -100.00%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 165,774 162,439 3,098 40,391 139,037 167,302 0 -100.00%
NOSH 142,909 130,999 3,037 112,199 112,126 112,283 112,104 -0.25%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin -35.79% -17.72% 1,452.26% 0.00% 0.00% 0.00% 0.00% -
ROE -3.79% -1.94% -147.25% -16.17% -7.89% -6.82% 0.00% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 12.29 13.55 404.37 10.45 10.03 16.18 15.57 0.25%
EPS -4.40 -2.40 150.20 -5.82 -9.78 -10.16 -9.22 0.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.24 1.02 0.36 1.24 1.49 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 111,971
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 4.18 4.22 2.92 2.79 2.68 4.32 4.15 -0.00%
EPS -1.50 -0.75 -1.09 -1.55 -2.61 -2.71 -2.46 0.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3944 0.3865 0.0074 0.0961 0.3308 0.3981 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - - -
Price 1.14 1.18 0.86 0.66 0.53 0.00 0.00 -
P/RPS 9.27 8.71 0.21 6.32 5.28 0.00 0.00 -100.00%
P/EPS -25.91 -49.17 -0.57 -11.34 -5.42 0.00 0.00 -100.00%
EY -3.86 -2.03 -174.65 -8.82 -18.45 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.95 0.84 1.83 0.43 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 03/02/05 27/02/04 25/02/03 28/02/02 28/02/01 29/02/00 - -
Price 1.25 1.42 0.81 0.80 0.41 1.57 0.00 -
P/RPS 10.17 10.48 0.20 7.66 4.09 9.70 0.00 -100.00%
P/EPS -28.41 -59.17 -0.54 -13.75 -4.19 -15.45 0.00 -100.00%
EY -3.52 -1.69 -185.43 -7.28 -23.85 -6.47 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.15 0.79 2.22 0.33 1.05 0.00 -100.00%

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