[SEALINK] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
18-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 34.58%
YoY- -18.8%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 34,082 128,094 99,230 67,900 36,192 208,750 134,440 -59.97%
PBT 3,133 3,661 7,738 7,527 5,745 16,911 15,981 -66.28%
Tax -358 4,597 -1,071 -1,273 -1,098 -3,353 -4,816 -82.34%
NP 2,775 8,258 6,667 6,254 4,647 13,558 11,165 -60.50%
-
NP to SH 2,775 8,258 6,667 6,254 4,647 13,558 11,165 -60.50%
-
Tax Rate 11.43% -125.57% 13.84% 16.91% 19.11% 19.83% 30.14% -
Total Cost 31,307 119,836 92,563 61,646 31,545 195,192 123,275 -59.93%
-
Net Worth 469,999 460,000 449,999 449,999 455,000 449,999 449,999 2.94%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - 5,000 - - - -
Div Payout % - - - 79.95% - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 469,999 460,000 449,999 449,999 455,000 449,999 449,999 2.94%
NOSH 500,000 500,000 500,000 500,000 500,000 500,000 500,000 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 8.14% 6.45% 6.72% 9.21% 12.84% 6.49% 8.30% -
ROE 0.59% 1.80% 1.48% 1.39% 1.02% 3.01% 2.48% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 6.82 25.62 19.85 13.58 7.24 41.75 26.89 -59.96%
EPS 0.56 1.65 1.33 1.25 0.93 2.71 2.23 -60.22%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.94 0.92 0.90 0.90 0.91 0.90 0.90 2.94%
Adjusted Per Share Value based on latest NOSH - 500,000
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 6.82 25.62 19.85 13.58 7.24 41.75 26.89 -59.96%
EPS 0.56 1.65 1.33 1.25 0.93 2.71 2.23 -60.22%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.94 0.92 0.90 0.90 0.91 0.90 0.90 2.94%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.36 0.345 0.49 0.635 0.43 0.39 0.325 -
P/RPS 5.28 1.35 2.47 4.68 5.94 0.93 1.21 167.27%
P/EPS 64.86 20.89 36.75 50.77 46.27 14.38 14.55 171.10%
EY 1.54 4.79 2.72 1.97 2.16 6.95 6.87 -63.13%
DY 0.00 0.00 0.00 1.57 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.54 0.71 0.47 0.43 0.36 3.67%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 21/05/15 26/02/15 18/11/14 18/08/14 21/05/14 25/02/14 19/11/13 -
Price 0.365 0.375 0.42 0.605 0.555 0.45 0.425 -
P/RPS 5.35 1.46 2.12 4.46 7.67 1.08 1.58 125.65%
P/EPS 65.77 22.71 31.50 48.37 59.72 16.60 19.03 128.76%
EY 1.52 4.40 3.17 2.07 1.67 6.03 5.25 -56.26%
DY 0.00 0.00 0.00 1.65 0.00 0.00 0.00 -
P/NAPS 0.39 0.41 0.47 0.67 0.61 0.50 0.47 -11.70%

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