[SEALINK] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 1731.3%
YoY- 16.2%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 68,093 47,199 51,201 80,302 20,614 44,798 79,178 -9.55%
PBT 3,623 7,093 10,702 10,592 1,589 10,816 14,460 -60.22%
Tax -1,320 -1,857 -1,351 -996 -1,065 -576 -1,446 -5.89%
NP 2,303 5,236 9,351 9,596 524 10,240 13,014 -68.44%
-
NP to SH 2,303 5,236 9,351 9,596 524 10,240 13,014 -68.44%
-
Tax Rate 36.43% 26.18% 12.62% 9.40% 67.02% 5.33% 10.00% -
Total Cost 65,790 41,963 41,850 70,706 20,090 34,558 66,164 -0.37%
-
Net Worth 445,580 438,826 445,047 438,877 440,159 424,585 435,468 1.54%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 13,464 - - - 19,980 - -
Div Payout % - 257.14% - - - 195.12% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 445,580 438,826 445,047 438,877 440,159 424,585 435,468 1.54%
NOSH 500,652 498,666 500,053 498,724 523,999 499,512 500,538 0.01%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 3.38% 11.09% 18.26% 11.95% 2.54% 22.86% 16.44% -
ROE 0.52% 1.19% 2.10% 2.19% 0.12% 2.41% 2.99% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 13.60 9.47 10.24 16.10 3.93 8.97 15.82 -9.58%
EPS 0.46 1.05 1.87 1.92 0.10 2.05 2.60 -68.45%
DPS 0.00 2.70 0.00 0.00 0.00 4.00 0.00 -
NAPS 0.89 0.88 0.89 0.88 0.84 0.85 0.87 1.52%
Adjusted Per Share Value based on latest NOSH - 498,724
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 13.62 9.44 10.24 16.06 4.12 8.96 15.84 -9.56%
EPS 0.46 1.05 1.87 1.92 0.10 2.05 2.60 -68.45%
DPS 0.00 2.69 0.00 0.00 0.00 4.00 0.00 -
NAPS 0.8912 0.8777 0.8901 0.8778 0.8803 0.8492 0.8709 1.54%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.46 0.62 0.75 0.63 0.60 0.67 0.64 -
P/RPS 3.38 6.55 7.32 3.91 15.25 7.47 4.05 -11.34%
P/EPS 100.00 59.05 40.11 32.74 600.00 32.68 24.62 154.35%
EY 1.00 1.69 2.49 3.05 0.17 3.06 4.06 -60.67%
DY 0.00 4.35 0.00 0.00 0.00 5.97 0.00 -
P/NAPS 0.52 0.70 0.84 0.72 0.71 0.79 0.74 -20.94%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 25/08/11 31/05/11 28/02/11 30/11/10 26/08/10 31/05/10 -
Price 0.45 0.60 0.63 0.67 0.62 0.60 0.66 -
P/RPS 3.31 6.34 6.15 4.16 15.76 6.69 4.17 -14.25%
P/EPS 97.83 57.14 33.69 34.82 620.00 29.27 25.38 145.63%
EY 1.02 1.75 2.97 2.87 0.16 3.42 3.94 -59.34%
DY 0.00 4.50 0.00 0.00 0.00 6.67 0.00 -
P/NAPS 0.51 0.68 0.71 0.76 0.74 0.71 0.76 -23.33%

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