[SEAL] YoY TTM Result on 30-Sep-2004 [#1]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
09-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -236.63%
YoY- -100.28%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 54,282 12,973 16,924 20,005 20,635 11,921 11,479 29.54%
PBT 4,962 -68,472 -18,760 356 -1,253 -8,837 -11,923 -
Tax -3,839 -2,457 -4,327 -729 133,692 1,006 10,248 -
NP 1,123 -70,929 -23,087 -373 132,439 -7,831 -1,675 -
-
NP to SH 1,245 -70,843 -22,865 -373 132,439 -7,831 -10,464 -
-
Tax Rate 77.37% - - 204.78% - - - -
Total Cost 53,159 83,902 40,011 20,378 -111,804 19,752 13,154 26.19%
-
Net Worth 135,374 136,899 183,539 14,053,799 158,430 25,442 42,718 21.18%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 135,374 136,899 183,539 14,053,799 158,430 25,442 42,718 21.18%
NOSH 180,499 184,999 174,800 11,910,000 126,744 115,648 112,416 8.20%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 2.07% -546.74% -136.42% -1.86% 641.82% -65.69% -14.59% -
ROE 0.92% -51.75% -12.46% 0.00% 83.59% -30.78% -24.50% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 30.07 7.01 9.68 0.17 16.28 10.31 10.21 19.71%
EPS 0.69 -38.29 -13.08 0.00 104.49 -6.77 -9.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.74 1.05 1.18 1.25 0.22 0.38 11.99%
Adjusted Per Share Value based on latest NOSH - 11,910,000
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 12.92 3.09 4.03 4.76 4.91 2.84 2.73 29.55%
EPS 0.30 -16.86 -5.44 -0.09 31.51 -1.86 -2.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3221 0.3257 0.4367 33.4375 0.3769 0.0605 0.1016 21.19%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.46 0.38 0.43 1.04 1.05 0.87 0.74 -
P/RPS 1.53 5.42 4.44 619.17 6.45 8.44 7.25 -22.83%
P/EPS 66.69 -0.99 -3.29 -33,207.51 1.00 -12.85 -7.95 -
EY 1.50 -100.77 -30.42 0.00 99.52 -7.78 -12.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.51 0.41 0.88 0.84 3.95 1.95 -17.60%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 30/11/07 30/11/06 16/11/05 09/11/04 28/11/03 29/11/02 29/11/01 -
Price 0.42 0.41 0.34 1.07 1.16 0.86 0.71 -
P/RPS 1.40 5.85 3.51 637.03 7.12 8.34 6.95 -23.42%
P/EPS 60.89 -1.07 -2.60 -34,165.42 1.11 -12.70 -7.63 -
EY 1.64 -93.40 -38.47 0.00 90.08 -7.87 -13.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.55 0.32 0.91 0.93 3.91 1.87 -18.19%

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