[SEALINK] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -121.7%
YoY- -121.36%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 191,766 221,992 141,840 154,777 139,776 136,328 128,094 30.89%
PBT -35,366 -32,080 -16,565 -8,572 9,512 12,532 3,661 -
Tax 5,208 7,260 9,350 6,673 -762 -1,432 4,597 8.68%
NP -30,158 -24,820 -7,215 -1,898 8,750 11,100 8,258 -
-
NP to SH -30,158 -24,820 -7,215 -1,898 8,750 11,100 8,258 -
-
Tax Rate - - - - 8.01% 11.43% -125.57% -
Total Cost 221,924 246,812 149,055 156,675 131,026 125,228 119,836 50.86%
-
Net Worth 469,999 469,999 500,000 509,999 479,999 469,999 460,000 1.44%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 469,999 469,999 500,000 509,999 479,999 469,999 460,000 1.44%
NOSH 500,000 500,000 500,000 500,000 500,000 500,000 500,000 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -15.73% -11.18% -5.09% -1.23% 6.26% 8.14% 6.45% -
ROE -6.42% -5.28% -1.44% -0.37% 1.82% 2.36% 1.80% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 38.35 44.40 28.37 30.96 27.96 27.27 25.62 30.88%
EPS -6.04 -4.96 -1.44 -0.37 1.76 2.24 1.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.94 1.00 1.02 0.96 0.94 0.92 1.44%
Adjusted Per Share Value based on latest NOSH - 500,000
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 38.35 44.40 28.37 30.96 27.96 27.27 25.62 30.88%
EPS -6.04 -4.96 -1.44 -0.37 1.76 2.24 1.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.94 1.00 1.02 0.96 0.94 0.92 1.44%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.23 0.25 0.26 0.29 0.33 0.36 0.345 -
P/RPS 0.60 0.56 0.92 0.94 1.18 1.32 1.35 -41.79%
P/EPS -3.81 -5.04 -18.02 -76.37 18.86 16.22 20.89 -
EY -26.22 -19.86 -5.55 -1.31 5.30 6.17 4.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.27 0.26 0.28 0.34 0.38 0.38 -26.40%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 26/05/16 29/02/16 26/11/15 20/08/15 21/05/15 26/02/15 -
Price 0.21 0.215 0.245 0.285 0.27 0.365 0.375 -
P/RPS 0.55 0.48 0.86 0.92 0.97 1.34 1.46 -47.87%
P/EPS -3.48 -4.33 -16.98 -75.05 15.43 16.44 22.71 -
EY -28.72 -23.09 -5.89 -1.33 6.48 6.08 4.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.23 0.25 0.28 0.28 0.39 0.41 -33.99%

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