[SEALINK] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
31-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 86.62%
YoY- 10.56%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 65,295 45,038 23,568 7,480 37,800 28,748 17,237 142.41%
PBT -21,168 -14,004 -10,739 -9,512 -69,917 -24,434 -16,419 18.40%
Tax 993 1,370 882 708 4,109 -870 -943 -
NP -20,175 -12,634 -9,857 -8,804 -65,808 -25,304 -17,362 10.49%
-
NP to SH -20,175 -12,634 -9,857 -8,804 -65,808 -25,304 -17,362 10.49%
-
Tax Rate - - - - - - - -
Total Cost 85,470 57,672 33,425 16,284 103,608 54,052 34,599 82.43%
-
Net Worth 215,000 230,000 224,999 219,999 224,999 264,999 275,000 -15.09%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 215,000 230,000 224,999 219,999 224,999 264,999 275,000 -15.09%
NOSH 500,000 500,000 500,000 500,000 500,000 500,000 500,000 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -30.90% -28.05% -41.82% -117.70% -174.10% -88.02% -100.73% -
ROE -9.38% -5.49% -4.38% -4.00% -29.25% -9.55% -6.31% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 13.06 9.01 4.71 1.50 7.56 5.75 3.45 142.30%
EPS -4.03 -2.53 -1.97 -1.76 -13.16 -5.06 -3.47 10.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.46 0.45 0.44 0.45 0.53 0.55 -15.09%
Adjusted Per Share Value based on latest NOSH - 500,000
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 13.06 9.01 4.71 1.50 7.56 5.75 3.45 142.30%
EPS -4.03 -2.53 -1.97 -1.76 -13.16 -5.06 -3.47 10.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.46 0.45 0.44 0.45 0.53 0.55 -15.09%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.10 0.07 0.08 0.11 0.14 0.175 0.205 -
P/RPS 0.77 0.78 1.70 7.35 1.85 3.04 5.95 -74.31%
P/EPS -2.48 -2.77 -4.06 -6.25 -1.06 -3.46 -5.90 -43.79%
EY -40.35 -36.10 -24.64 -16.01 -94.01 -28.92 -16.94 78.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.15 0.18 0.25 0.31 0.33 0.37 -27.10%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 29/11/22 30/08/22 31/05/22 22/02/22 25/11/21 17/09/21 -
Price 0.125 0.11 0.075 0.10 0.125 0.125 0.18 -
P/RPS 0.96 1.22 1.59 6.68 1.65 2.17 5.22 -67.56%
P/EPS -3.10 -4.35 -3.80 -5.68 -0.95 -2.47 -5.18 -28.91%
EY -32.28 -22.97 -26.29 -17.61 -105.29 -40.49 -19.29 40.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.24 0.17 0.23 0.28 0.24 0.33 -8.23%

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