[SEALINK] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -94.88%
YoY- -94.98%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 47,199 51,201 80,302 20,614 44,798 79,178 26,088 48.63%
PBT 7,093 10,702 10,592 1,589 10,816 14,460 8,487 -11.30%
Tax -1,857 -1,351 -996 -1,065 -576 -1,446 -229 305.18%
NP 5,236 9,351 9,596 524 10,240 13,014 8,258 -26.25%
-
NP to SH 5,236 9,351 9,596 524 10,240 13,014 8,258 -26.25%
-
Tax Rate 26.18% 12.62% 9.40% 67.02% 5.33% 10.00% 2.70% -
Total Cost 41,963 41,850 70,706 20,090 34,558 66,164 17,830 77.21%
-
Net Worth 438,826 445,047 438,877 440,159 424,585 435,468 425,412 2.09%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 13,464 - - - 19,980 - - -
Div Payout % 257.14% - - - 195.12% - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 438,826 445,047 438,877 440,159 424,585 435,468 425,412 2.09%
NOSH 498,666 500,053 498,724 523,999 499,512 500,538 500,484 -0.24%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 11.09% 18.26% 11.95% 2.54% 22.86% 16.44% 31.65% -
ROE 1.19% 2.10% 2.19% 0.12% 2.41% 2.99% 1.94% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 9.47 10.24 16.10 3.93 8.97 15.82 5.21 49.10%
EPS 1.05 1.87 1.92 0.10 2.05 2.60 1.65 -26.07%
DPS 2.70 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.88 0.89 0.88 0.84 0.85 0.87 0.85 2.34%
Adjusted Per Share Value based on latest NOSH - 523,999
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 9.44 10.24 16.06 4.12 8.96 15.84 5.22 48.59%
EPS 1.05 1.87 1.92 0.10 2.05 2.60 1.65 -26.07%
DPS 2.69 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.8777 0.8901 0.8778 0.8803 0.8492 0.8709 0.8508 2.10%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.62 0.75 0.63 0.60 0.67 0.64 0.64 -
P/RPS 6.55 7.32 3.91 15.25 7.47 4.05 12.28 -34.30%
P/EPS 59.05 40.11 32.74 600.00 32.68 24.62 38.79 32.43%
EY 1.69 2.49 3.05 0.17 3.06 4.06 2.58 -24.63%
DY 4.35 0.00 0.00 0.00 5.97 0.00 0.00 -
P/NAPS 0.70 0.84 0.72 0.71 0.79 0.74 0.75 -4.50%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 31/05/11 28/02/11 30/11/10 26/08/10 31/05/10 25/02/10 -
Price 0.60 0.63 0.67 0.62 0.60 0.66 0.68 -
P/RPS 6.34 6.15 4.16 15.76 6.69 4.17 13.05 -38.28%
P/EPS 57.14 33.69 34.82 620.00 29.27 25.38 41.21 24.41%
EY 1.75 2.97 2.87 0.16 3.42 3.94 2.43 -19.70%
DY 4.50 0.00 0.00 0.00 6.67 0.00 0.00 -
P/NAPS 0.68 0.71 0.76 0.74 0.71 0.76 0.80 -10.29%

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