SEA HOLDINGS<00251> - Results Announcement

S E A Holdings Limited announced on 21/03/2003:
(stock code: 00251 )
Year end date: 31/12/2002
Currency: HKD
Auditors' Report: Unqualified

                                                        (Audited   )
                                     (Audited   )       Last
                                     Current            Corresponding
                                     Period             Period
                                     from 01/01/2002    from 01/01/2001
                                     to 31/12/2002      to 31/12/2001 
                               Note  ('000      )       ('000      )
Turnover                           : 741,459            602,366           
Profit/(Loss) from Operations      : (113,617)          362,625           
Finance cost                       : (196,155)          (272,427)         
Share of Profit/(Loss) of 
  Associates                       : (5,777)            (15,407)          
Share of Profit/(Loss) of
  Jointly Controlled Entities      : (611)              (427)             
Profit/(Loss) after Tax & MI       : (200,751)          35,939            
% Change over Last Period          : N/A       %
EPS/(LPS)-Basic (in dollars)       : (0.393)            0.07              
         -Diluted (in dollars)     : N/A                0.066             
Extraordinary (ETD) Gain/(Loss)    : N/A                N/A               
Profit/(Loss) after ETD Items      : (200,751)          35,939            
Final Dividend                     : NIL                10 cents          
  per Share                                                               
(Specify if with other             : N/A                N/A               
  options)                                                                
                                                                          
B/C Dates for 
  Final Dividend                   : N/A          
Payable Date                       : N/A       
B/C Dates for Annual         
  General Meeting                  : 30/04/2003         to 07/05/2003bdi.
Other Distribution for             : N/A           
  Current Period                     
                                     
B/C Dates for Other 
  Distribution                     : N/A          

Remarks:

1. Turnover

In order to conform with the current year's presentation, the interest 
income for year ended 31st December, 2001 had been reclassified from 
turnover to other revenue. In the opinion of the directors, the 
reclassification reflects the current intention of the Group as investment 
of surplus fund is a non-core business of the Group.

2. The calculation of the basic and diluted (loss) earnings per share is 
based on the following data:    

(Loss) Earnings 
                                        Year ended 31st December,
                                        2002            2001
                                        HK$'000         HK$'000
(Loss) earnings for the year and 
  (loss) earnings for the purposes 
  of basic and diluted (loss) earnings 
  per share                             (200,751)       35,939
					=========	=======
                                        
Number of shares                                        
                                        Year ended 31st December,
                                        2002            2001
                                        
Weighted average number of ordinary 
  shares for the purposes of basic 
  (loss) earnings per share             511,246,868     509,885,312
                                        
Effect of dilutive potential ordinary shares                            
          Options                       N/A             5,600,000
          Warrants                      N/A             28,572,775
---------------------------------------------------------------------
Weighted average number of ordinary 
  shares for the purposes of diluted 
  (loss) earnings per share             511,246,868     544,058,087
					===========	===========

No diluted loss per share has been calculated for the year ended 31st 
December, 2002 as the exercise of the Company's share options and warrants 
and the conversion of the convertible promissory note of a subsidiary 
would result in a decrease in the loss per share.