[SEALINK] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 166.18%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 26,088 61,643 53,747 51,300 42,272 83,311 57,924 -41.15%
PBT 8,487 11,415 12,391 26,435 10,374 22,814 25,097 -51.36%
Tax -229 -987 -2,198 -5,210 -2,400 -2,788 -2,444 -79.28%
NP 8,258 10,428 10,193 21,225 7,974 20,026 22,653 -48.87%
-
NP to SH 8,258 10,428 10,193 21,225 7,974 20,026 21,579 -47.19%
-
Tax Rate 2.70% 8.65% 17.74% 19.71% 23.13% 12.22% 9.74% -
Total Cost 17,830 51,215 43,554 30,075 34,298 63,285 35,271 -36.46%
-
Net Worth 425,412 419,115 404,722 414,511 396,192 358,605 86,662 188.00%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - 19,986 - - - - -
Div Payout % - - 196.08% - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 425,412 419,115 404,722 414,511 396,192 358,605 86,662 188.00%
NOSH 500,484 498,947 499,656 499,411 501,509 465,720 144,437 128.46%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 31.65% 16.92% 18.96% 41.37% 18.86% 24.04% 39.11% -
ROE 1.94% 2.49% 2.52% 5.12% 2.01% 5.58% 24.90% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 5.21 12.35 10.76 10.27 8.43 17.89 40.10 -74.25%
EPS 1.65 2.09 2.04 4.25 1.59 4.30 14.94 -76.88%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.84 0.81 0.83 0.79 0.77 0.60 26.05%
Adjusted Per Share Value based on latest NOSH - 499,411
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 5.22 12.33 10.75 10.26 8.45 16.66 11.58 -41.12%
EPS 1.65 2.09 2.04 4.25 1.59 4.01 4.32 -47.26%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 0.8508 0.8382 0.8094 0.829 0.7924 0.7172 0.1733 188.02%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 - -
Price 0.64 0.74 0.76 0.35 0.55 0.80 0.00 -
P/RPS 12.28 5.99 7.07 3.41 6.53 4.47 0.00 -
P/EPS 38.79 35.41 37.25 8.24 34.59 18.60 0.00 -
EY 2.58 2.82 2.68 12.14 2.89 5.38 0.00 -
DY 0.00 0.00 5.26 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.88 0.94 0.42 0.70 1.04 0.00 -
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 23/11/09 26/08/09 21/05/09 27/02/09 20/11/08 25/08/08 -
Price 0.68 0.69 0.79 0.62 0.43 0.55 1.01 -
P/RPS 13.05 5.58 7.34 6.04 5.10 3.07 2.52 198.42%
P/EPS 41.21 33.01 38.73 14.59 27.04 12.79 6.76 232.61%
EY 2.43 3.03 2.58 6.85 3.70 7.82 14.79 -69.90%
DY 0.00 0.00 5.06 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.82 0.98 0.75 0.54 0.71 1.68 -38.93%

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