[SEALINK] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
21-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 94.19%
YoY- 7.77%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 28,864 31,330 31,708 36,192 74,310 37,326 46,599 -27.27%
PBT -4,077 211 1,782 5,745 930 5,244 5,042 -
Tax 5,668 202 -175 -1,098 1,463 -1,781 -1,652 -
NP 1,591 413 1,607 4,647 2,393 3,463 3,390 -39.52%
-
NP to SH 1,591 413 1,607 4,647 2,393 3,463 3,390 -39.52%
-
Tax Rate - -95.73% 9.82% 19.11% -157.31% 33.96% 32.76% -
Total Cost 27,273 30,917 30,101 31,545 71,917 33,863 43,209 -26.35%
-
Net Worth 460,000 449,999 449,999 455,000 449,999 449,999 439,999 2.99%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - 5,000 - - - - -
Div Payout % - - 311.14% - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 460,000 449,999 449,999 455,000 449,999 449,999 439,999 2.99%
NOSH 500,000 500,000 500,000 500,000 500,000 500,000 500,000 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 5.51% 1.32% 5.07% 12.84% 3.22% 9.28% 7.27% -
ROE 0.35% 0.09% 0.36% 1.02% 0.53% 0.77% 0.77% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 5.77 6.27 6.34 7.24 14.86 7.47 9.32 -27.29%
EPS 0.32 0.08 0.32 0.93 0.48 0.69 0.68 -39.41%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.90 0.90 0.91 0.90 0.90 0.88 2.99%
Adjusted Per Share Value based on latest NOSH - 500,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 5.77 6.27 6.34 7.24 14.86 7.47 9.32 -27.29%
EPS 0.32 0.08 0.32 0.93 0.48 0.69 0.68 -39.41%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.90 0.90 0.91 0.90 0.90 0.88 2.99%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.345 0.49 0.635 0.43 0.39 0.325 0.34 -
P/RPS 5.98 7.82 10.01 5.94 2.62 4.35 3.65 38.85%
P/EPS 108.42 593.22 197.57 46.27 81.49 46.92 50.15 66.96%
EY 0.92 0.17 0.51 2.16 1.23 2.13 1.99 -40.12%
DY 0.00 0.00 1.57 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.54 0.71 0.47 0.43 0.36 0.39 -1.71%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 18/11/14 18/08/14 21/05/14 25/02/14 19/11/13 20/08/13 -
Price 0.375 0.42 0.605 0.555 0.45 0.425 0.345 -
P/RPS 6.50 6.70 9.54 7.67 3.03 5.69 3.70 45.44%
P/EPS 117.85 508.47 188.24 59.72 94.02 61.36 50.88 74.79%
EY 0.85 0.20 0.53 1.67 1.06 1.63 1.97 -42.81%
DY 0.00 0.00 1.65 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.47 0.67 0.61 0.50 0.47 0.39 3.38%

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