[SEALINK] QoQ Cumulative 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- 17.81%
YoY- 61.76%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 43,065 19,036 7,040 71,652 33,711 22,513 9,617 171.43%
PBT -23,425 -20,007 -10,584 -22,009 -27,069 -15,333 -14,469 37.83%
Tax 256 905 0 2,243 3,021 3,023 3,312 -81.82%
NP -23,169 -19,102 -10,584 -19,766 -24,048 -12,310 -11,157 62.69%
-
NP to SH -23,169 -19,102 -9,528 -19,766 -24,048 -12,310 -11,157 62.69%
-
Tax Rate - - - - - - - -
Total Cost 66,234 38,138 17,624 91,418 57,759 34,823 20,774 116.47%
-
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 -6.62% -5.46% -2.68% -5.34% -6.59% -3.33% -3.06% -
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 8.61 3.81 1.41 14.33 6.74 4.50 1.92 171.68%
EPS -4.63 -3.82 -1.91 -3.95 -4.81 -2.46 -2.23 62.67%
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 8.61 3.81 1.41 14.33 6.74 4.50 1.92 171.68%
EPS -4.63 -3.82 -1.91 -3.95 -4.81 -2.46 -2.23 62.67%
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 5.05 4.47 14.56 0.73 2.22 3.00 7.28 -21.62%
P/EPS -9.39 -4.45 -10.76 -2.66 -3.12 -5.48 -6.27 30.86%
EY -10.65 -22.47 -9.30 -37.65 -32.06 -18.24 -15.94 -23.55%
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 4.88 7.75 10.30 0.80 2.00 3.22 7.02 -21.50%
P/EPS -9.06 -7.72 -7.61 -2.91 -2.81 -5.89 -6.05 30.86%
EY -11.03 -12.95 -13.14 -34.38 -35.63 -16.98 -16.53 -23.62%
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