[SEALINK] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -2.9%
YoY- -177.69%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 179,536 194,427 208,750 161,441 152,846 149,799 121,430 29.87%
PBT 13,701 16,961 16,911 -6,403 -5,984 -5,421 -4,973 -
Tax -1,591 -3,068 -3,353 -3,700 -3,834 -4,144 -4,120 -47.06%
NP 12,110 13,893 13,558 -10,103 -9,818 -9,565 -9,093 -
-
NP to SH 12,110 13,893 13,558 -10,103 -9,818 -9,565 -9,093 -
-
Tax Rate 11.61% 18.09% 19.83% - - - - -
Total Cost 167,426 180,534 195,192 171,544 162,664 159,364 130,523 18.11%
-
Net Worth 449,999 455,000 449,999 449,999 439,999 435,000 430,368 3.02%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - 5,000 5,000 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 449,999 455,000 449,999 449,999 439,999 435,000 430,368 3.02%
NOSH 500,000 500,000 500,000 500,000 500,000 500,000 500,000 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 6.75% 7.15% 6.49% -6.26% -6.42% -6.39% -7.49% -
ROE 2.69% 3.05% 3.01% -2.25% -2.23% -2.20% -2.11% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 35.91 38.89 41.75 32.29 30.57 29.96 24.27 29.93%
EPS 2.42 2.78 2.71 -2.02 -1.96 -1.91 -1.82 -
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.00 -
NAPS 0.90 0.91 0.90 0.90 0.88 0.87 0.86 3.08%
Adjusted Per Share Value based on latest NOSH - 500,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 35.91 38.89 41.75 32.29 30.57 29.96 24.29 29.86%
EPS 2.42 2.78 2.71 -2.02 -1.96 -1.91 -1.82 -
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.00 -
NAPS 0.90 0.91 0.90 0.90 0.88 0.87 0.8607 3.02%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.635 0.43 0.39 0.325 0.34 0.32 0.36 -
P/RPS 1.77 1.11 0.93 1.01 1.11 1.07 1.48 12.70%
P/EPS 26.22 15.48 14.38 -16.08 -17.32 -16.73 -19.81 -
EY 3.81 6.46 6.95 -6.22 -5.78 -5.98 -5.05 -
DY 0.00 0.00 0.00 0.00 0.00 3.13 2.78 -
P/NAPS 0.71 0.47 0.43 0.36 0.39 0.37 0.42 42.04%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 18/08/14 21/05/14 25/02/14 19/11/13 20/08/13 23/05/13 22/02/13 -
Price 0.605 0.555 0.45 0.425 0.345 0.36 0.36 -
P/RPS 1.68 1.43 1.08 1.32 1.13 1.20 1.48 8.84%
P/EPS 24.98 19.97 16.60 -21.03 -17.57 -18.82 -19.81 -
EY 4.00 5.01 6.03 -4.75 -5.69 -5.31 -5.05 -
DY 0.00 0.00 0.00 0.00 0.00 2.78 2.78 -
P/NAPS 0.67 0.61 0.50 0.47 0.39 0.41 0.42 36.64%

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