[SEALINK] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 143.15%
YoY- -9.87%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 208,750 134,440 97,114 50,515 121,764 94,429 65,698 115.67%
PBT 16,911 15,981 10,737 5,695 -4,123 17,411 11,748 27.40%
Tax -3,353 -4,816 -3,035 -1,383 -5,871 -5,236 -3,321 0.63%
NP 13,558 11,165 7,702 4,312 -9,994 12,175 8,427 37.18%
-
NP to SH 13,558 11,165 7,702 4,312 -9,994 12,175 8,427 37.18%
-
Tax Rate 19.83% 30.14% 28.27% 24.28% - 30.07% 28.27% -
Total Cost 195,192 123,275 89,412 46,203 131,758 82,254 57,271 125.96%
-
Net Worth 449,999 449,999 439,999 435,000 430,000 449,999 455,000 -0.73%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - 5,000 -
Div Payout % - - - - - - 59.33% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 449,999 449,999 439,999 435,000 430,000 449,999 455,000 -0.73%
NOSH 500,000 500,000 500,000 500,000 500,000 500,000 500,000 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 6.49% 8.30% 7.93% 8.54% -8.21% 12.89% 12.83% -
ROE 3.01% 2.48% 1.75% 0.99% -2.32% 2.71% 1.85% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 41.75 26.89 19.42 10.10 24.35 18.89 13.14 115.67%
EPS 2.71 2.23 1.54 0.86 -2.00 2.44 1.69 36.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.90 0.90 0.88 0.87 0.86 0.90 0.91 -0.73%
Adjusted Per Share Value based on latest NOSH - 500,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 41.75 26.89 19.42 10.10 24.35 18.89 13.14 115.67%
EPS 2.71 2.23 1.54 0.86 -2.00 2.44 1.69 36.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.90 0.90 0.88 0.87 0.86 0.90 0.91 -0.73%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.39 0.325 0.34 0.32 0.36 0.38 0.35 -
P/RPS 0.93 1.21 1.75 3.17 1.48 2.01 2.66 -50.27%
P/EPS 14.38 14.55 22.07 37.11 -18.01 15.61 20.77 -21.68%
EY 6.95 6.87 4.53 2.70 -5.55 6.41 4.82 27.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.86 -
P/NAPS 0.43 0.36 0.39 0.37 0.42 0.42 0.38 8.56%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 19/11/13 20/08/13 23/05/13 22/02/13 23/11/12 28/08/12 -
Price 0.45 0.425 0.345 0.36 0.36 0.37 0.34 -
P/RPS 1.08 1.58 1.78 3.56 1.48 1.96 2.59 -44.09%
P/EPS 16.60 19.03 22.40 41.74 -18.01 15.20 20.17 -12.14%
EY 6.03 5.25 4.46 2.40 -5.55 6.58 4.96 13.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.94 -
P/NAPS 0.50 0.47 0.39 0.41 0.42 0.41 0.37 22.16%

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