[SEALINK] QoQ TTM Result on 30-Sep-2019 [#3]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
29-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 28.88%
YoY- 46.92%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 82,496 79,659 66,068 81,006 68,175 69,075 71,652 9.86%
PBT -32,736 -32,145 -37,841 -18,365 -26,683 -18,093 -21,978 30.45%
Tax -1,353 -1,304 -656 -1,578 -931 -1,069 2,243 -
NP -34,089 -33,449 -38,497 -19,943 -27,614 -19,162 -19,735 44.01%
-
NP to SH -34,089 -33,449 -37,441 -18,887 -26,558 -18,106 -19,735 44.01%
-
Tax Rate - - - - - - - -
Total Cost 116,585 113,108 104,565 100,949 95,789 88,237 91,387 17.64%
-
Net Worth 319,999 330,000 330,000 349,999 349,999 354,999 370,000 -9.23%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 319,999 330,000 330,000 349,999 349,999 354,999 370,000 -9.23%
NOSH 500,000 500,000 500,000 500,000 500,000 500,000 500,000 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -41.32% -41.99% -58.27% -24.62% -40.50% -27.74% -27.54% -
ROE -10.65% -10.14% -11.35% -5.40% -7.59% -5.10% -5.33% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 16.50 15.93 13.21 16.20 13.64 13.82 14.33 9.86%
EPS -6.82 -6.69 -7.49 -3.78 -5.31 -3.62 -3.95 43.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.66 0.66 0.70 0.70 0.71 0.74 -9.23%
Adjusted Per Share Value based on latest NOSH - 500,000
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 16.50 15.93 13.21 16.20 13.64 13.82 14.33 9.86%
EPS -6.82 -6.69 -7.49 -3.78 -5.31 -3.62 -3.95 43.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.66 0.66 0.70 0.70 0.71 0.74 -9.23%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.225 0.19 0.445 0.435 0.17 0.205 0.105 -
P/RPS 1.36 1.19 3.37 2.68 1.25 1.48 0.73 51.46%
P/EPS -3.30 -2.84 -5.94 -11.52 -3.20 -5.66 -2.66 15.47%
EY -30.30 -35.21 -16.83 -8.68 -31.24 -17.66 -37.59 -13.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.29 0.67 0.62 0.24 0.29 0.14 84.30%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 30/06/20 25/02/20 29/11/19 28/08/19 21/05/19 28/02/19 -
Price 0.195 0.225 0.34 0.42 0.295 0.145 0.115 -
P/RPS 1.18 1.41 2.57 2.59 2.16 1.05 0.80 29.60%
P/EPS -2.86 -3.36 -4.54 -11.12 -5.55 -4.00 -2.91 -1.14%
EY -34.96 -29.73 -22.02 -8.99 -18.01 -24.97 -34.32 1.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.34 0.52 0.60 0.42 0.20 0.16 52.11%

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