[SEALINK] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -691.49%
YoY- -2770.96%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 37,326 46,599 50,515 27,335 28,731 43,552 22,146 41.58%
PBT 5,244 5,042 5,695 -21,534 5,663 5,605 6,143 -10.00%
Tax -1,781 -1,652 -1,383 -635 -1,915 -1,962 -1,359 19.73%
NP 3,463 3,390 4,312 -22,169 3,748 3,643 4,784 -19.36%
-
NP to SH 3,463 3,390 4,312 -22,169 3,748 3,643 4,784 -19.36%
-
Tax Rate 33.96% 32.76% 24.28% - 33.82% 35.00% 22.12% -
Total Cost 33,863 43,209 46,203 49,504 24,983 39,909 17,362 56.04%
-
Net Worth 449,999 439,999 435,000 430,000 449,999 455,000 449,999 0.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - 5,000 - -
Div Payout % - - - - - 137.25% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 449,999 439,999 435,000 430,000 449,999 455,000 449,999 0.00%
NOSH 500,000 500,000 500,000 500,000 500,000 500,000 500,000 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 9.28% 7.27% 8.54% -81.10% 13.05% 8.36% 21.60% -
ROE 0.77% 0.77% 0.99% -5.16% 0.83% 0.80% 1.06% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 7.47 9.32 10.10 5.47 5.75 8.71 4.43 41.62%
EPS 0.69 0.68 0.86 -4.43 0.75 0.73 0.96 -19.74%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.90 0.88 0.87 0.86 0.90 0.91 0.90 0.00%
Adjusted Per Share Value based on latest NOSH - 500,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 7.47 9.32 10.10 5.47 5.75 8.71 4.43 41.62%
EPS 0.69 0.68 0.86 -4.43 0.75 0.73 0.96 -19.74%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.90 0.88 0.87 0.86 0.90 0.91 0.90 0.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.325 0.34 0.32 0.36 0.38 0.35 0.41 -
P/RPS 4.35 3.65 3.17 6.58 6.61 4.02 9.26 -39.54%
P/EPS 46.92 50.15 37.11 -8.12 50.69 48.04 42.85 6.23%
EY 2.13 1.99 2.70 -12.32 1.97 2.08 2.33 -5.80%
DY 0.00 0.00 0.00 0.00 0.00 2.86 0.00 -
P/NAPS 0.36 0.39 0.37 0.42 0.42 0.38 0.46 -15.06%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 19/11/13 20/08/13 23/05/13 22/02/13 23/11/12 28/08/12 21/05/12 -
Price 0.425 0.345 0.36 0.36 0.37 0.34 0.37 -
P/RPS 5.69 3.70 3.56 6.58 6.44 3.90 8.35 -22.54%
P/EPS 61.36 50.88 41.74 -8.12 49.36 46.66 38.67 36.00%
EY 1.63 1.97 2.40 -12.32 2.03 2.14 2.59 -26.54%
DY 0.00 0.00 0.00 0.00 0.00 2.94 0.00 -
P/NAPS 0.47 0.39 0.41 0.42 0.41 0.37 0.41 9.52%

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