[SEALINK] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 38.35%
YoY- 61.76%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 57,420 38,072 28,160 71,652 44,948 45,026 38,468 30.57%
PBT -31,233 -40,014 -42,336 -22,009 -36,092 -30,666 -57,876 -33.69%
Tax 341 1,810 0 2,243 4,028 6,046 13,248 -91.26%
NP -30,892 -38,204 -42,336 -19,766 -32,064 -24,620 -44,628 -21.73%
-
NP to SH -30,892 -38,204 -38,112 -19,766 -32,064 -24,620 -44,628 -21.73%
-
Tax Rate - - - - - - - -
Total Cost 88,312 76,276 70,496 91,418 77,012 69,646 83,096 4.13%
-
Net Worth 349,999 349,999 354,999 370,000 365,000 370,000 365,000 -2.75%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 349,999 349,999 354,999 370,000 365,000 370,000 365,000 -2.75%
NOSH 500,000 500,000 500,000 500,000 500,000 500,000 500,000 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -53.80% -100.35% -150.34% -27.59% -71.34% -54.68% -116.01% -
ROE -8.83% -10.92% -10.74% -5.34% -8.78% -6.65% -12.23% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 11.48 7.61 5.63 14.33 8.99 9.01 7.69 30.58%
EPS -6.17 -7.64 -7.64 -3.95 -6.41 -4.92 -8.92 -21.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.70 0.71 0.74 0.73 0.74 0.73 -2.75%
Adjusted Per Share Value based on latest NOSH - 500,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 11.48 7.61 5.63 14.33 8.99 9.01 7.69 30.58%
EPS -6.17 -7.64 -7.64 -3.95 -6.41 -4.92 -8.92 -21.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.70 0.71 0.74 0.73 0.74 0.73 -2.75%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.435 0.17 0.205 0.105 0.15 0.135 0.14 -
P/RPS 3.79 2.23 3.64 0.73 1.67 1.50 1.82 62.99%
P/EPS -7.04 -2.22 -2.69 -2.66 -2.34 -2.74 -1.57 171.67%
EY -14.20 -44.95 -37.18 -37.65 -42.75 -36.47 -63.75 -63.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.24 0.29 0.14 0.21 0.18 0.19 119.84%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/11/19 28/08/19 21/05/19 28/02/19 16/11/18 21/08/18 22/05/18 -
Price 0.42 0.295 0.145 0.115 0.135 0.145 0.135 -
P/RPS 3.66 3.87 2.57 0.80 1.50 1.61 1.75 63.46%
P/EPS -6.80 -3.86 -1.90 -2.91 -2.11 -2.94 -1.51 172.45%
EY -14.71 -25.90 -52.57 -34.38 -47.50 -33.96 -66.12 -63.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.42 0.20 0.16 0.18 0.20 0.18 122.98%

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