[SEAL] YoY TTM 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- 2.92%
YoY- -50.48%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 49,016 14,152 21,188 22,628 12,284 11,845 11,163 27.95%
PBT -4,685 -82,982 -405 -279 -8,004 -9,223 -34,931 -28.44%
Tax -2,457 -4,324 -1,117 42,181 92,628 4,592 34,931 -
NP -7,142 -87,306 -1,522 41,902 84,624 -4,631 0 -
-
NP to SH -7,192 -87,030 -1,522 41,902 84,624 -8,461 -26,881 -19.71%
-
Tax Rate - - - - - - - -
Total Cost 56,158 101,458 22,710 -19,274 -72,340 16,476 11,163 30.88%
-
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 -14.57% -616.92% -7.18% 185.18% 688.90% -39.10% 0.00% -
ROE -5.37% -64.07% -0.85% 30.72% 72.76% -21.59% -19.63% -
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 26.71 8.02 13.70 20.57 10.25 10.58 9.95 17.88%
EPS -3.92 -49.33 -0.98 38.09 70.58 -7.56 -23.95 -26.02%
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 11.66 3.37 5.04 5.38 2.92 2.82 2.66 27.91%
EPS -1.71 -20.71 -0.36 9.97 20.13 -2.01 -6.40 -19.73%
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 1.80 3.86 9.12 5.83 7.61 7.47 3.22 -9.23%
P/EPS -12.25 -0.63 -126.98 3.15 1.11 -10.45 -1.34 44.57%
EY -8.17 -159.14 -0.79 31.74 90.49 -9.57 -74.85 -30.85%
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 1.53 5.86 2.12 5.35 7.71 8.13 3.82 -14.13%
P/EPS -10.46 -0.95 -29.46 2.89 1.12 -11.38 -1.59 36.86%
EY -9.56 -104.97 -3.39 34.63 89.34 -8.79 -63.04 -26.96%
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