[SEALINK] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 11.97%
YoY- -77.82%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 37,800 38,330 34,474 28,980 50,019 58,473 70,928 -34.19%
PBT -69,917 -32,578 -32,838 -39,820 -45,901 -37,941 -29,804 76.27%
Tax 4,109 -1,160 -1,886 444 1,169 -44 -1,696 -
NP -65,808 -33,738 -34,724 -39,376 -44,732 -37,985 -31,500 63.20%
-
NP to SH -65,808 -33,738 -34,724 -39,376 -44,732 -37,985 -31,500 63.20%
-
Tax Rate - - - - - - - -
Total Cost 103,608 72,069 69,198 68,356 94,751 96,458 102,428 0.76%
-
Net Worth 224,999 264,999 275,000 280,000 284,999 305,000 319,999 -20.87%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 224,999 264,999 275,000 280,000 284,999 305,000 319,999 -20.87%
NOSH 500,000 500,000 500,000 500,000 500,000 500,000 500,000 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -174.10% -88.02% -100.73% -135.87% -89.43% -64.96% -44.41% -
ROE -29.25% -12.73% -12.63% -14.06% -15.70% -12.45% -9.84% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 7.56 7.67 6.89 5.80 10.00 11.69 14.19 -34.20%
EPS -13.16 -6.75 -6.94 -7.88 -8.95 -7.60 -6.30 63.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.53 0.55 0.56 0.57 0.61 0.64 -20.87%
Adjusted Per Share Value based on latest NOSH - 500,000
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 7.56 7.67 6.89 5.80 10.00 11.69 14.19 -34.20%
EPS -13.16 -6.75 -6.94 -7.88 -8.95 -7.60 -6.30 63.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.53 0.55 0.56 0.57 0.61 0.64 -20.87%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.14 0.175 0.205 0.285 0.19 0.145 0.225 -
P/RPS 1.85 2.28 2.97 4.92 1.90 1.24 1.59 10.59%
P/EPS -1.06 -2.59 -2.95 -3.62 -2.12 -1.91 -3.57 -55.39%
EY -94.01 -38.56 -33.88 -27.63 -47.09 -52.39 -28.00 123.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.33 0.37 0.51 0.33 0.24 0.35 -7.75%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 22/02/22 25/11/21 17/09/21 31/05/21 29/03/21 27/11/20 27/08/20 -
Price 0.125 0.125 0.18 0.215 0.30 0.155 0.195 -
P/RPS 1.65 1.63 2.61 3.71 3.00 1.33 1.37 13.16%
P/EPS -0.95 -1.85 -2.59 -2.73 -3.35 -2.04 -3.10 -54.44%
EY -105.29 -53.98 -38.58 -36.63 -29.82 -49.01 -32.31 119.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.24 0.33 0.38 0.53 0.25 0.30 -4.48%

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