[SEALINK] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 25.91%
YoY- -69.12%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 76,162 83,062 92,962 49,336 122,902 146,320 191,766 -45.87%
PBT -50,573 -54,270 -36,382 -41,448 -63,075 -34,017 -35,366 26.84%
Tax -1,116 769 2,232 -528 6,420 4,174 5,208 -
NP -51,689 -53,501 -34,150 -41,976 -56,655 -29,842 -30,158 43.07%
-
NP to SH -51,689 -53,501 -34,150 -41,976 -56,655 -29,842 -30,158 43.07%
-
Tax Rate - - - - - - - -
Total Cost 127,851 136,563 127,112 91,312 179,557 176,162 221,924 -30.69%
-
Net Worth 384,999 405,000 430,000 444,999 455,000 469,999 469,999 -12.42%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 384,999 405,000 430,000 444,999 455,000 469,999 469,999 -12.42%
NOSH 500,000 500,000 500,000 500,000 500,000 500,000 500,000 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -67.87% -64.41% -36.74% -85.08% -46.10% -20.40% -15.73% -
ROE -13.43% -13.21% -7.94% -9.43% -12.45% -6.35% -6.42% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 15.23 16.61 18.59 9.87 24.58 29.26 38.35 -45.88%
EPS -10.34 -10.71 -6.84 -8.40 -11.33 -5.97 -6.04 42.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.81 0.86 0.89 0.91 0.94 0.94 -12.42%
Adjusted Per Share Value based on latest NOSH - 500,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 15.23 16.61 18.59 9.87 24.58 29.26 38.35 -45.88%
EPS -10.34 -10.71 -6.84 -8.40 -11.33 -5.97 -6.04 42.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.81 0.86 0.89 0.91 0.94 0.94 -12.42%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.13 0.155 0.16 0.19 0.16 0.195 0.23 -
P/RPS 0.85 0.93 0.86 1.93 0.65 0.67 0.60 26.05%
P/EPS -1.26 -1.45 -2.34 -2.26 -1.41 -3.27 -3.81 -52.08%
EY -79.52 -69.03 -42.69 -44.19 -70.82 -30.61 -26.22 109.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.19 0.19 0.21 0.18 0.21 0.24 -20.48%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 22/02/18 06/11/17 11/08/17 30/05/17 23/02/17 17/11/16 25/08/16 -
Price 0.145 0.16 0.145 0.165 0.19 0.185 0.21 -
P/RPS 0.95 0.96 0.78 1.67 0.77 0.63 0.55 43.81%
P/EPS -1.40 -1.50 -2.12 -1.97 -1.68 -3.10 -3.48 -45.41%
EY -71.30 -66.88 -47.10 -50.88 -59.64 -32.26 -28.72 83.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.20 0.17 0.19 0.21 0.20 0.22 -9.28%

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