[SEALINK] QoQ TTM Result on 30-Jun-2019 [#2]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
28-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -46.68%
YoY- 43.37%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
TTM Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 79,659 66,068 81,006 68,175 69,075 71,652 47,576 40.95%
PBT -32,145 -37,841 -18,365 -26,683 -18,093 -21,978 -36,908 -8.79%
Tax -1,304 -656 -1,578 -931 -1,069 2,243 1,327 -
NP -33,449 -38,497 -19,943 -27,614 -19,162 -19,735 -35,581 -4.03%
-
NP to SH -33,449 -37,441 -18,887 -26,558 -18,106 -19,735 -35,581 -4.03%
-
Tax Rate - - - - - - - -
Total Cost 113,108 104,565 100,949 95,789 88,237 91,387 83,157 22.73%
-
Net Worth 330,000 330,000 349,999 349,999 354,999 370,000 365,000 -6.49%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 330,000 330,000 349,999 349,999 354,999 370,000 365,000 -6.49%
NOSH 500,000 500,000 500,000 500,000 500,000 500,000 500,000 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin -41.99% -58.27% -24.62% -40.50% -27.74% -27.54% -74.79% -
ROE -10.14% -11.35% -5.40% -7.59% -5.10% -5.33% -9.75% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 15.93 13.21 16.20 13.64 13.82 14.33 9.52 40.90%
EPS -6.69 -7.49 -3.78 -5.31 -3.62 -3.95 -7.12 -4.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.66 0.70 0.70 0.71 0.74 0.73 -6.49%
Adjusted Per Share Value based on latest NOSH - 500,000
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 15.93 13.21 16.20 13.64 13.82 14.33 9.52 40.90%
EPS -6.69 -7.49 -3.78 -5.31 -3.62 -3.95 -7.12 -4.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.66 0.70 0.70 0.71 0.74 0.73 -6.49%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.19 0.445 0.435 0.17 0.205 0.105 0.15 -
P/RPS 1.19 3.37 2.68 1.25 1.48 0.73 1.58 -17.20%
P/EPS -2.84 -5.94 -11.52 -3.20 -5.66 -2.66 -2.11 21.88%
EY -35.21 -16.83 -8.68 -31.24 -17.66 -37.59 -47.44 -18.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.67 0.62 0.24 0.29 0.14 0.21 23.98%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 30/06/20 25/02/20 29/11/19 28/08/19 21/05/19 28/02/19 16/11/18 -
Price 0.225 0.34 0.42 0.295 0.145 0.115 0.135 -
P/RPS 1.41 2.57 2.59 2.16 1.05 0.80 1.42 -0.46%
P/EPS -3.36 -4.54 -11.12 -5.55 -4.00 -2.91 -1.90 46.18%
EY -29.73 -22.02 -8.99 -18.01 -24.97 -34.32 -52.71 -31.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.52 0.60 0.42 0.20 0.16 0.18 52.74%

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