[SEALINK] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
30-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 40.86%
YoY- 41.9%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 50,019 58,473 70,928 82,524 66,068 57,420 38,072 19.85%
PBT -45,901 -37,941 -29,804 -19,552 -37,841 -31,233 -40,014 9.53%
Tax 1,169 -44 -1,696 -2,592 400 341 1,810 -25.18%
NP -44,732 -37,985 -31,500 -22,144 -37,441 -30,892 -38,204 11.03%
-
NP to SH -44,732 -37,985 -31,500 -22,144 -37,441 -30,892 -38,204 11.03%
-
Tax Rate - - - - - - - -
Total Cost 94,751 96,458 102,428 104,668 103,509 88,312 76,276 15.48%
-
Net Worth 284,999 305,000 319,999 330,000 330,000 349,999 349,999 -12.74%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 284,999 305,000 319,999 330,000 330,000 349,999 349,999 -12.74%
NOSH 500,000 500,000 500,000 500,000 500,000 500,000 500,000 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -89.43% -64.96% -44.41% -26.83% -56.67% -53.80% -100.35% -
ROE -15.70% -12.45% -9.84% -6.71% -11.35% -8.83% -10.92% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 10.00 11.69 14.19 16.50 13.21 11.48 7.61 19.87%
EPS -8.95 -7.60 -6.30 -4.44 -7.49 -6.17 -7.64 11.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.61 0.64 0.66 0.66 0.70 0.70 -12.74%
Adjusted Per Share Value based on latest NOSH - 500,000
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 10.00 11.69 14.19 16.50 13.21 11.48 7.61 19.87%
EPS -8.95 -7.60 -6.30 -4.44 -7.49 -6.17 -7.64 11.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.61 0.64 0.66 0.66 0.70 0.70 -12.74%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.19 0.145 0.225 0.19 0.445 0.435 0.17 -
P/RPS 1.90 1.24 1.59 1.15 3.37 3.79 2.23 -10.08%
P/EPS -2.12 -1.91 -3.57 -4.29 -5.94 -7.04 -2.22 -3.01%
EY -47.09 -52.39 -28.00 -23.31 -16.83 -14.20 -44.95 3.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.24 0.35 0.29 0.67 0.62 0.24 23.53%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 29/03/21 27/11/20 27/08/20 30/06/20 25/02/20 29/11/19 28/08/19 -
Price 0.30 0.155 0.195 0.225 0.34 0.42 0.295 -
P/RPS 3.00 1.33 1.37 1.36 2.57 3.66 3.87 -15.54%
P/EPS -3.35 -2.04 -3.10 -5.08 -4.54 -6.80 -3.86 -8.97%
EY -29.82 -49.01 -32.31 -19.68 -22.02 -14.71 -25.90 9.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.25 0.30 0.34 0.52 0.60 0.42 16.69%

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