[SEAL] YoY Annualized Quarter Result on 31-Dec-2003 [#2]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -44.22%
YoY- 31.08%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 12,756 14,616 17,568 17,744 12,282 11,720 11,248 2.11%
PBT -7,816 -1,050 -6,682 -3,560 -5,514 -6,848 -12,964 -8.08%
Tax 0 0 394 416 183,880 6,848 12,964 -
NP -7,816 -1,050 -6,288 -3,144 178,366 0 0 -
-
NP to SH -7,726 -882 -6,288 -3,144 -4,562 -6,530 -10,966 -5.66%
-
Tax Rate - - - - - - - -
Total Cost 20,572 15,666 23,856 20,888 -166,084 11,720 11,248 10.58%
-
Net Worth 133,648 176,400 165,774 162,439 3,098 40,391 139,037 -0.65%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 133,648 176,400 165,774 162,439 3,098 40,391 139,037 -0.65%
NOSH 183,080 176,400 142,909 130,999 3,037 112,199 112,126 8.51%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -61.27% -7.18% -35.79% -17.72% 1,452.26% 0.00% 0.00% -
ROE -5.78% -0.50% -3.79% -1.94% -147.25% -16.17% -7.89% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 6.97 8.29 12.29 13.55 404.37 10.45 10.03 -5.88%
EPS -4.22 -0.50 -4.40 -2.40 150.20 -5.82 -9.78 -13.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 1.00 1.16 1.24 1.02 0.36 1.24 -8.44%
Adjusted Per Share Value based on latest NOSH - 131,666
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 3.03 3.48 4.18 4.22 2.92 2.79 2.68 2.06%
EPS -1.84 -0.21 -1.50 -0.75 -1.09 -1.55 -2.61 -5.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.318 0.4197 0.3944 0.3865 0.0074 0.0961 0.3308 -0.65%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.41 0.29 1.14 1.18 0.86 0.66 0.53 -
P/RPS 5.88 3.50 9.27 8.71 0.21 6.32 5.28 1.80%
P/EPS -9.72 -58.00 -25.91 -49.17 -0.57 -11.34 -5.42 10.21%
EY -10.29 -1.72 -3.86 -2.03 -174.65 -8.82 -18.45 -9.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.29 0.98 0.95 0.84 1.83 0.43 4.49%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 21/02/06 03/02/05 27/02/04 25/02/03 28/02/02 28/02/01 -
Price 0.54 0.31 1.25 1.42 0.81 0.80 0.41 -
P/RPS 7.75 3.74 10.17 10.48 0.20 7.66 4.09 11.23%
P/EPS -12.80 -62.00 -28.41 -59.17 -0.54 -13.75 -4.19 20.44%
EY -7.81 -1.61 -3.52 -1.69 -185.43 -7.28 -23.85 -16.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.31 1.08 1.15 0.79 2.22 0.33 14.40%

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