[SEALINK] QoQ TTM Result on 30-Sep-2015 [#3]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -97.4%
YoY- -98.17%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 167,499 162,920 141,504 144,947 130,082 125,984 128,094 19.59%
PBT -39,500 -28,214 -17,061 -10,507 890 1,049 3,661 -
Tax 12,517 11,705 9,532 10,673 5,489 5,337 4,597 95.11%
NP -26,983 -16,509 -7,529 166 6,379 6,386 8,258 -
-
NP to SH -26,983 -16,509 -7,529 166 6,379 6,386 8,258 -
-
Tax Rate - - - - -616.74% -508.77% -125.57% -
Total Cost 194,482 179,429 149,033 144,781 123,703 119,598 119,836 38.14%
-
Net Worth 469,999 469,999 499,137 509,999 479,999 469,999 460,000 1.44%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 469,999 469,999 499,137 509,999 479,999 469,999 460,000 1.44%
NOSH 500,000 500,000 500,000 500,000 500,000 500,000 500,000 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -16.11% -10.13% -5.32% 0.11% 4.90% 5.07% 6.45% -
ROE -5.74% -3.51% -1.51% 0.03% 1.33% 1.36% 1.80% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 33.50 32.58 28.35 28.99 26.02 25.20 25.62 19.59%
EPS -5.40 -3.30 -1.51 0.03 1.28 1.28 1.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.94 1.00 1.02 0.96 0.94 0.92 1.44%
Adjusted Per Share Value based on latest NOSH - 500,000
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 33.50 32.58 28.30 28.99 26.02 25.20 25.62 19.59%
EPS -5.40 -3.30 -1.51 0.03 1.28 1.28 1.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.94 0.9983 1.02 0.96 0.94 0.92 1.44%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.23 0.25 0.26 0.29 0.33 0.36 0.345 -
P/RPS 0.69 0.77 0.92 1.00 1.27 1.43 1.35 -36.10%
P/EPS -4.26 -7.57 -17.24 873.49 25.87 28.19 20.89 -
EY -23.46 -13.21 -5.80 0.11 3.87 3.55 4.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.27 0.26 0.28 0.34 0.38 0.38 -26.40%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 26/05/16 29/02/16 26/11/15 20/08/15 21/05/15 26/02/15 -
Price 0.21 0.215 0.245 0.285 0.27 0.365 0.375 -
P/RPS 0.63 0.66 0.86 0.98 1.04 1.45 1.46 -42.92%
P/EPS -3.89 -6.51 -16.24 858.43 21.16 28.58 22.71 -
EY -25.70 -15.36 -6.16 0.12 4.73 3.50 4.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.23 0.25 0.28 0.28 0.39 0.41 -33.99%

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