[SEALINK] QoQ TTM Result on 30-Sep-2020 [#3]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- -25.44%
YoY- -126.4%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 31,792 36,633 50,019 66,858 82,496 79,659 66,068 -38.62%
PBT -47,417 -50,968 -45,901 -42,872 -32,736 -32,145 -37,841 16.24%
Tax 1,074 1,928 1,169 111 -1,353 -1,304 -656 -
NP -46,343 -49,040 -44,732 -42,761 -34,089 -33,449 -38,497 13.17%
-
NP to SH -46,343 -49,040 -44,732 -42,761 -34,089 -33,449 -37,441 15.29%
-
Tax Rate - - - - - - - -
Total Cost 78,135 85,673 94,751 109,619 116,585 113,108 104,565 -17.66%
-
Net Worth 275,000 280,000 284,999 305,000 319,999 330,000 330,000 -11.45%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 275,000 280,000 284,999 305,000 319,999 330,000 330,000 -11.45%
NOSH 500,000 500,000 500,000 500,000 500,000 500,000 500,000 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin -145.77% -133.87% -89.43% -63.96% -41.32% -41.99% -58.27% -
ROE -16.85% -17.51% -15.70% -14.02% -10.65% -10.14% -11.35% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 6.36 7.33 10.00 13.37 16.50 15.93 13.21 -38.59%
EPS -9.27 -9.81 -8.95 -8.55 -6.82 -6.69 -7.49 15.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.56 0.57 0.61 0.64 0.66 0.66 -11.45%
Adjusted Per Share Value based on latest NOSH - 500,000
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 6.36 7.33 10.00 13.37 16.50 15.93 13.21 -38.59%
EPS -9.27 -9.81 -8.95 -8.55 -6.82 -6.69 -7.49 15.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.56 0.57 0.61 0.64 0.66 0.66 -11.45%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.205 0.285 0.19 0.145 0.225 0.19 0.445 -
P/RPS 3.22 3.89 1.90 1.08 1.36 1.19 3.37 -2.99%
P/EPS -2.21 -2.91 -2.12 -1.70 -3.30 -2.84 -5.94 -48.30%
EY -45.21 -34.41 -47.09 -58.98 -30.30 -35.21 -16.83 93.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.51 0.33 0.24 0.35 0.29 0.67 -32.71%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 17/09/21 31/05/21 29/03/21 27/11/20 27/08/20 30/06/20 25/02/20 -
Price 0.18 0.215 0.30 0.155 0.195 0.225 0.34 -
P/RPS 2.83 2.93 3.00 1.16 1.18 1.41 2.57 6.64%
P/EPS -1.94 -2.19 -3.35 -1.81 -2.86 -3.36 -4.54 -43.29%
EY -51.49 -45.62 -29.82 -55.18 -34.96 -29.73 -22.02 76.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.38 0.53 0.25 0.30 0.34 0.52 -26.17%

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