[SEALINK] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -89.85%
YoY- -685.24%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 83,062 92,962 49,336 122,902 146,320 191,766 221,992 -48.04%
PBT -54,270 -36,382 -41,448 -63,075 -34,017 -35,366 -32,080 41.93%
Tax 769 2,232 -528 6,420 4,174 5,208 7,260 -77.58%
NP -53,501 -34,150 -41,976 -56,655 -29,842 -30,158 -24,820 66.79%
-
NP to SH -53,501 -34,150 -41,976 -56,655 -29,842 -30,158 -24,820 66.79%
-
Tax Rate - - - - - - - -
Total Cost 136,563 127,112 91,312 179,557 176,162 221,924 246,812 -32.57%
-
Net Worth 405,000 430,000 444,999 455,000 469,999 469,999 469,999 -9.43%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 405,000 430,000 444,999 455,000 469,999 469,999 469,999 -9.43%
NOSH 500,000 500,000 500,000 500,000 500,000 500,000 500,000 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -64.41% -36.74% -85.08% -46.10% -20.40% -15.73% -11.18% -
ROE -13.21% -7.94% -9.43% -12.45% -6.35% -6.42% -5.28% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 16.61 18.59 9.87 24.58 29.26 38.35 44.40 -48.05%
EPS -10.71 -6.84 -8.40 -11.33 -5.97 -6.04 -4.96 66.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.86 0.89 0.91 0.94 0.94 0.94 -9.43%
Adjusted Per Share Value based on latest NOSH - 500,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 16.61 18.59 9.87 24.58 29.26 38.35 44.40 -48.05%
EPS -10.71 -6.84 -8.40 -11.33 -5.97 -6.04 -4.96 66.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.86 0.89 0.91 0.94 0.94 0.94 -9.43%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.155 0.16 0.19 0.16 0.195 0.23 0.25 -
P/RPS 0.93 0.86 1.93 0.65 0.67 0.60 0.56 40.19%
P/EPS -1.45 -2.34 -2.26 -1.41 -3.27 -3.81 -5.04 -56.38%
EY -69.03 -42.69 -44.19 -70.82 -30.61 -26.22 -19.86 129.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.19 0.21 0.18 0.21 0.24 0.27 -20.86%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 06/11/17 11/08/17 30/05/17 23/02/17 17/11/16 25/08/16 26/05/16 -
Price 0.16 0.145 0.165 0.19 0.185 0.21 0.215 -
P/RPS 0.96 0.78 1.67 0.77 0.63 0.55 0.48 58.67%
P/EPS -1.50 -2.12 -1.97 -1.68 -3.10 -3.48 -4.33 -50.64%
EY -66.88 -47.10 -50.88 -59.64 -32.26 -28.72 -23.09 103.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.17 0.19 0.21 0.20 0.22 0.23 -8.88%

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