[SEALINK] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
31-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -2.55%
YoY- -28.15%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 35,526 68,093 47,199 51,201 80,302 20,614 44,798 -14.28%
PBT 379 3,623 7,093 10,702 10,592 1,589 10,816 -89.22%
Tax 451 -1,320 -1,857 -1,351 -996 -1,065 -576 -
NP 830 2,303 5,236 9,351 9,596 524 10,240 -81.18%
-
NP to SH 830 2,303 5,236 9,351 9,596 524 10,240 -81.18%
-
Tax Rate -119.00% 36.43% 26.18% 12.62% 9.40% 67.02% 5.33% -
Total Cost 34,696 65,790 41,963 41,850 70,706 20,090 34,558 0.26%
-
Net Worth 434,913 445,580 438,826 445,047 438,877 440,159 424,585 1.61%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - 13,464 - - - 19,980 -
Div Payout % - - 257.14% - - - 195.12% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 434,913 445,580 438,826 445,047 438,877 440,159 424,585 1.61%
NOSH 488,666 500,652 498,666 500,053 498,724 523,999 499,512 -1.44%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 2.34% 3.38% 11.09% 18.26% 11.95% 2.54% 22.86% -
ROE 0.19% 0.52% 1.19% 2.10% 2.19% 0.12% 2.41% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 7.27 13.60 9.47 10.24 16.10 3.93 8.97 -13.03%
EPS 0.17 0.46 1.05 1.87 1.92 0.10 2.05 -80.89%
DPS 0.00 0.00 2.70 0.00 0.00 0.00 4.00 -
NAPS 0.89 0.89 0.88 0.89 0.88 0.84 0.85 3.10%
Adjusted Per Share Value based on latest NOSH - 500,053
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 7.11 13.62 9.44 10.24 16.06 4.12 8.96 -14.25%
EPS 0.17 0.46 1.05 1.87 1.92 0.10 2.05 -80.89%
DPS 0.00 0.00 2.69 0.00 0.00 0.00 4.00 -
NAPS 0.8698 0.8912 0.8777 0.8901 0.8778 0.8803 0.8492 1.60%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.43 0.46 0.62 0.75 0.63 0.60 0.67 -
P/RPS 5.91 3.38 6.55 7.32 3.91 15.25 7.47 -14.42%
P/EPS 253.16 100.00 59.05 40.11 32.74 600.00 32.68 290.05%
EY 0.39 1.00 1.69 2.49 3.05 0.17 3.06 -74.57%
DY 0.00 0.00 4.35 0.00 0.00 0.00 5.97 -
P/NAPS 0.48 0.52 0.70 0.84 0.72 0.71 0.79 -28.19%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 24/11/11 25/08/11 31/05/11 28/02/11 30/11/10 26/08/10 -
Price 0.43 0.45 0.60 0.63 0.67 0.62 0.60 -
P/RPS 5.91 3.31 6.34 6.15 4.16 15.76 6.69 -7.91%
P/EPS 253.16 97.83 57.14 33.69 34.82 620.00 29.27 319.70%
EY 0.39 1.02 1.75 2.97 2.87 0.16 3.42 -76.39%
DY 0.00 0.00 4.50 0.00 0.00 0.00 6.67 -
P/NAPS 0.48 0.51 0.68 0.71 0.76 0.74 0.71 -22.91%

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