[SEALINK] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
18-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -28.93%
YoY- -40.29%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 139,776 136,328 128,094 132,306 135,800 144,768 208,750 -23.51%
PBT 9,512 12,532 3,661 10,317 15,054 22,980 16,911 -31.93%
Tax -762 -1,432 4,597 -1,428 -2,546 -4,392 -3,353 -62.86%
NP 8,750 11,100 8,258 8,889 12,508 18,588 13,558 -25.37%
-
NP to SH 8,750 11,100 8,258 8,889 12,508 18,588 13,558 -25.37%
-
Tax Rate 8.01% 11.43% -125.57% 13.84% 16.91% 19.11% 19.83% -
Total Cost 131,026 125,228 119,836 123,417 123,292 126,180 195,192 -23.39%
-
Net Worth 479,999 469,999 460,000 449,999 449,999 455,000 449,999 4.40%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - 10,000 - - -
Div Payout % - - - - 79.95% - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 479,999 469,999 460,000 449,999 449,999 455,000 449,999 4.40%
NOSH 500,000 500,000 500,000 500,000 500,000 500,000 500,000 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 6.26% 8.14% 6.45% 6.72% 9.21% 12.84% 6.49% -
ROE 1.82% 2.36% 1.80% 1.98% 2.78% 4.09% 3.01% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 27.96 27.27 25.62 26.46 27.16 28.95 41.75 -23.51%
EPS 1.76 2.24 1.65 1.77 2.50 3.72 2.71 -25.06%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.96 0.94 0.92 0.90 0.90 0.91 0.90 4.40%
Adjusted Per Share Value based on latest NOSH - 500,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 27.96 27.27 25.62 26.46 27.16 28.95 41.75 -23.51%
EPS 1.76 2.24 1.65 1.77 2.50 3.72 2.71 -25.06%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.96 0.94 0.92 0.90 0.90 0.91 0.90 4.40%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.33 0.36 0.345 0.49 0.635 0.43 0.39 -
P/RPS 1.18 1.32 1.35 1.85 2.34 1.49 0.93 17.25%
P/EPS 18.86 16.22 20.89 27.56 25.38 11.57 14.38 19.87%
EY 5.30 6.17 4.79 3.63 3.94 8.65 6.95 -16.57%
DY 0.00 0.00 0.00 0.00 3.15 0.00 0.00 -
P/NAPS 0.34 0.38 0.38 0.54 0.71 0.47 0.43 -14.52%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 20/08/15 21/05/15 26/02/15 18/11/14 18/08/14 21/05/14 25/02/14 -
Price 0.27 0.365 0.375 0.42 0.605 0.555 0.45 -
P/RPS 0.97 1.34 1.46 1.59 2.23 1.92 1.08 -6.92%
P/EPS 15.43 16.44 22.71 23.62 24.18 14.93 16.60 -4.76%
EY 6.48 6.08 4.40 4.23 4.13 6.70 6.03 4.92%
DY 0.00 0.00 0.00 0.00 3.31 0.00 0.00 -
P/NAPS 0.28 0.39 0.41 0.47 0.67 0.61 0.50 -32.13%

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