[SEALINK] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -66.4%
YoY- -40.28%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 141,840 116,083 69,888 34,082 128,094 99,230 67,900 63.19%
PBT -16,565 -6,429 4,756 3,133 3,661 7,738 7,527 -
Tax 9,350 5,005 -381 -358 4,597 -1,071 -1,273 -
NP -7,215 -1,424 4,375 2,775 8,258 6,667 6,254 -
-
NP to SH -7,215 -1,424 4,375 2,775 8,258 6,667 6,254 -
-
Tax Rate - - 8.01% 11.43% -125.57% 13.84% 16.91% -
Total Cost 149,055 117,507 65,513 31,307 119,836 92,563 61,646 79.85%
-
Net Worth 500,000 509,999 479,999 469,999 460,000 449,999 449,999 7.25%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - 5,000 -
Div Payout % - - - - - - 79.95% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 500,000 509,999 479,999 469,999 460,000 449,999 449,999 7.25%
NOSH 500,000 500,000 500,000 500,000 500,000 500,000 500,000 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -5.09% -1.23% 6.26% 8.14% 6.45% 6.72% 9.21% -
ROE -1.44% -0.28% 0.91% 0.59% 1.80% 1.48% 1.39% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 28.37 23.22 13.98 6.82 25.62 19.85 13.58 63.20%
EPS -1.44 -0.28 0.88 0.56 1.65 1.33 1.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 1.00 1.02 0.96 0.94 0.92 0.90 0.90 7.25%
Adjusted Per Share Value based on latest NOSH - 500,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 28.37 23.22 13.98 6.82 25.62 19.85 13.58 63.20%
EPS -1.44 -0.28 0.88 0.56 1.65 1.33 1.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 1.00 1.02 0.96 0.94 0.92 0.90 0.90 7.25%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.26 0.29 0.33 0.36 0.345 0.49 0.635 -
P/RPS 0.92 1.25 2.36 5.28 1.35 2.47 4.68 -66.09%
P/EPS -18.02 -101.83 37.71 64.86 20.89 36.75 50.77 -
EY -5.55 -0.98 2.65 1.54 4.79 2.72 1.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.57 -
P/NAPS 0.26 0.28 0.34 0.38 0.38 0.54 0.71 -48.72%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 26/11/15 20/08/15 21/05/15 26/02/15 18/11/14 18/08/14 -
Price 0.245 0.285 0.27 0.365 0.375 0.42 0.605 -
P/RPS 0.86 1.23 1.93 5.35 1.46 2.12 4.46 -66.52%
P/EPS -16.98 -100.07 30.86 65.77 22.71 31.50 48.37 -
EY -5.89 -1.00 3.24 1.52 4.40 3.17 2.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.65 -
P/NAPS 0.25 0.28 0.28 0.39 0.41 0.47 0.67 -48.07%

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