[SEALINK] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
21-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -65.73%
YoY- 7.77%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 128,094 99,230 67,900 36,192 208,750 134,440 97,114 20.21%
PBT 3,661 7,738 7,527 5,745 16,911 15,981 10,737 -51.09%
Tax 4,597 -1,071 -1,273 -1,098 -3,353 -4,816 -3,035 -
NP 8,258 6,667 6,254 4,647 13,558 11,165 7,702 4.74%
-
NP to SH 8,258 6,667 6,254 4,647 13,558 11,165 7,702 4.74%
-
Tax Rate -125.57% 13.84% 16.91% 19.11% 19.83% 30.14% 28.27% -
Total Cost 119,836 92,563 61,646 31,545 195,192 123,275 89,412 21.49%
-
Net Worth 460,000 449,999 449,999 455,000 449,999 449,999 439,999 2.99%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - 5,000 - - - - -
Div Payout % - - 79.95% - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 460,000 449,999 449,999 455,000 449,999 449,999 439,999 2.99%
NOSH 500,000 500,000 500,000 500,000 500,000 500,000 500,000 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 6.45% 6.72% 9.21% 12.84% 6.49% 8.30% 7.93% -
ROE 1.80% 1.48% 1.39% 1.02% 3.01% 2.48% 1.75% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 25.62 19.85 13.58 7.24 41.75 26.89 19.42 20.22%
EPS 1.65 1.33 1.25 0.93 2.71 2.23 1.54 4.69%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.90 0.90 0.91 0.90 0.90 0.88 2.99%
Adjusted Per Share Value based on latest NOSH - 500,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 25.62 19.85 13.58 7.24 41.75 26.89 19.42 20.22%
EPS 1.65 1.33 1.25 0.93 2.71 2.23 1.54 4.69%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.90 0.90 0.91 0.90 0.90 0.88 2.99%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.345 0.49 0.635 0.43 0.39 0.325 0.34 -
P/RPS 1.35 2.47 4.68 5.94 0.93 1.21 1.75 -15.84%
P/EPS 20.89 36.75 50.77 46.27 14.38 14.55 22.07 -3.58%
EY 4.79 2.72 1.97 2.16 6.95 6.87 4.53 3.78%
DY 0.00 0.00 1.57 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.54 0.71 0.47 0.43 0.36 0.39 -1.71%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 18/11/14 18/08/14 21/05/14 25/02/14 19/11/13 20/08/13 -
Price 0.375 0.42 0.605 0.555 0.45 0.425 0.345 -
P/RPS 1.46 2.12 4.46 7.67 1.08 1.58 1.78 -12.34%
P/EPS 22.71 31.50 48.37 59.72 16.60 19.03 22.40 0.91%
EY 4.40 3.17 2.07 1.67 6.03 5.25 4.46 -0.89%
DY 0.00 0.00 1.65 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.47 0.67 0.61 0.50 0.47 0.39 3.38%

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