[SEALINK] QoQ Annualized Quarter Result on 30-Sep-2023 [#3]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
22-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 684.93%
YoY- 110.72%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 129,270 114,976 106,197 106,697 99,480 72,840 65,295 57.73%
PBT 33,916 27,656 -913 5,386 1,108 -28,928 -21,168 -
Tax -2,454 -2,328 -841 -1,409 -878 -8 993 -
NP 31,462 25,328 -1,754 3,977 230 -28,936 -20,175 -
-
NP to SH 31,462 22,844 -3,832 1,805 230 -30,032 -20,175 -
-
Tax Rate 7.24% 8.42% - 26.16% 79.24% - - -
Total Cost 97,808 89,648 107,951 102,720 99,250 101,776 85,470 9.41%
-
Net Worth 239,999 230,000 224,999 230,000 224,999 209,999 215,000 7.61%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 239,999 230,000 224,999 230,000 224,999 209,999 215,000 7.61%
NOSH 500,000 500,000 500,000 500,000 500,000 500,000 500,000 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 24.34% 22.03% -1.65% 3.73% 0.23% -39.73% -30.90% -
ROE 13.11% 9.93% -1.70% 0.78% 0.10% -14.30% -9.38% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 25.85 23.00 21.24 21.34 19.90 14.57 13.06 57.70%
EPS 5.76 4.56 -0.77 0.36 -0.36 -6.00 -4.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.46 0.45 0.46 0.45 0.42 0.43 7.61%
Adjusted Per Share Value based on latest NOSH - 500,000
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 25.85 23.00 21.24 21.34 19.90 14.57 13.06 57.70%
EPS 5.76 4.56 -0.77 0.36 -0.36 -6.00 -4.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.46 0.45 0.46 0.45 0.42 0.43 7.61%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.345 0.195 0.17 0.185 0.085 0.11 0.10 -
P/RPS 1.33 0.85 0.80 0.87 0.43 0.76 0.77 44.00%
P/EPS 5.48 4.27 -22.18 51.24 184.78 -1.83 -2.48 -
EY 18.24 23.43 -4.51 1.95 0.54 -54.60 -40.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.42 0.38 0.40 0.19 0.26 0.23 114.14%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/08/24 28/05/24 28/02/24 22/11/23 24/08/23 31/05/23 28/02/23 -
Price 0.345 0.225 0.18 0.22 0.085 0.09 0.125 -
P/RPS 1.33 0.98 0.85 1.03 0.43 0.62 0.96 24.30%
P/EPS 5.48 4.92 -23.49 60.93 184.78 -1.50 -3.10 -
EY 18.24 20.31 -4.26 1.64 0.54 -66.74 -32.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.49 0.40 0.48 0.19 0.21 0.29 83.45%

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