[SEALINK] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -21.38%
YoY- -6.94%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 36,192 74,310 37,326 46,599 50,515 27,335 28,731 16.65%
PBT 5,745 930 5,244 5,042 5,695 -21,534 5,663 0.96%
Tax -1,098 1,463 -1,781 -1,652 -1,383 -635 -1,915 -31.00%
NP 4,647 2,393 3,463 3,390 4,312 -22,169 3,748 15.42%
-
NP to SH 4,647 2,393 3,463 3,390 4,312 -22,169 3,748 15.42%
-
Tax Rate 19.11% -157.31% 33.96% 32.76% 24.28% - 33.82% -
Total Cost 31,545 71,917 33,863 43,209 46,203 49,504 24,983 16.83%
-
Net Worth 455,000 449,999 449,999 439,999 435,000 430,000 449,999 0.74%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 455,000 449,999 449,999 439,999 435,000 430,000 449,999 0.74%
NOSH 500,000 500,000 500,000 500,000 500,000 500,000 500,000 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 12.84% 3.22% 9.28% 7.27% 8.54% -81.10% 13.05% -
ROE 1.02% 0.53% 0.77% 0.77% 0.99% -5.16% 0.83% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 7.24 14.86 7.47 9.32 10.10 5.47 5.75 16.62%
EPS 0.93 0.48 0.69 0.68 0.86 -4.43 0.75 15.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.90 0.90 0.88 0.87 0.86 0.90 0.74%
Adjusted Per Share Value based on latest NOSH - 500,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 7.24 14.86 7.47 9.32 10.10 5.47 5.75 16.62%
EPS 0.93 0.48 0.69 0.68 0.86 -4.43 0.75 15.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.90 0.90 0.88 0.87 0.86 0.90 0.74%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.43 0.39 0.325 0.34 0.32 0.36 0.38 -
P/RPS 5.94 2.62 4.35 3.65 3.17 6.58 6.61 -6.88%
P/EPS 46.27 81.49 46.92 50.15 37.11 -8.12 50.69 -5.90%
EY 2.16 1.23 2.13 1.99 2.70 -12.32 1.97 6.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.43 0.36 0.39 0.37 0.42 0.42 7.79%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 21/05/14 25/02/14 19/11/13 20/08/13 23/05/13 22/02/13 23/11/12 -
Price 0.555 0.45 0.425 0.345 0.36 0.36 0.37 -
P/RPS 7.67 3.03 5.69 3.70 3.56 6.58 6.44 12.37%
P/EPS 59.72 94.02 61.36 50.88 41.74 -8.12 49.36 13.55%
EY 1.67 1.06 1.63 1.97 2.40 -12.32 2.03 -12.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.50 0.47 0.39 0.41 0.42 0.41 30.35%

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