[SEAL] YoY Quarter Result on 31-Mar-2004 [#3]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 98.93%
YoY- 99.08%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 39,592 3,005 4,921 3,679 3,177 2,964 2,735 56.08%
PBT 461 -66,426 -547 -309 -1,388 -1,558 -2,679 -
Tax 0 0 145 298 189 1,558 2,679 -
NP 461 -66,426 -402 -11 -1,199 0 0 -
-
NP to SH 422 -66,348 -402 -11 -1,199 -1,366 -2,424 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 39,131 69,431 5,323 3,690 4,376 2,964 2,735 55.77%
-
Net Worth 133,939 135,836 179,353 136,400 116,303 39,188 136,911 -0.36%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 133,939 135,836 179,353 136,400 116,303 39,188 136,911 -0.36%
NOSH 183,478 176,410 154,615 110,000 119,900 111,967 112,222 8.53%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 1.16% -2,210.52% -8.17% -0.30% -37.74% 0.00% 0.00% -
ROE 0.32% -48.84% -0.22% -0.01% -1.03% -3.49% -1.77% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 21.58 1.70 3.18 3.34 2.65 2.65 2.44 43.78%
EPS 0.23 -37.61 -0.26 -0.01 -1.00 -1.22 -2.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.77 1.16 1.24 0.97 0.35 1.22 -8.19%
Adjusted Per Share Value based on latest NOSH - 110,000
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 9.42 0.71 1.17 0.88 0.76 0.71 0.65 56.11%
EPS 0.10 -15.79 -0.10 0.00 -0.29 -0.33 -0.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3187 0.3232 0.4267 0.3245 0.2767 0.0932 0.3257 -0.36%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.48 0.31 1.25 1.20 0.78 0.79 0.32 -
P/RPS 2.22 18.20 39.27 35.88 29.44 29.84 13.13 -25.62%
P/EPS 208.70 -0.82 -480.77 -12,000.00 -78.00 -64.75 -14.81 -
EY 0.48 -121.32 -0.21 -0.01 -1.28 -1.54 -6.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.40 1.08 0.97 0.80 2.26 0.26 16.78%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 28/05/07 11/05/06 20/05/05 31/05/04 28/05/03 24/05/02 30/05/01 -
Price 0.41 0.47 0.29 1.10 0.79 0.86 0.38 -
P/RPS 1.90 27.59 9.11 32.89 29.81 32.49 15.59 -29.57%
P/EPS 178.26 -1.25 -111.54 -11,000.00 -79.00 -70.49 -17.59 -
EY 0.56 -80.02 -0.90 -0.01 -1.27 -1.42 -5.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.61 0.25 0.89 0.81 2.46 0.31 10.35%

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