[SEALINK] QoQ TTM Result on 31-Dec-2016 [#4]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -98.89%
YoY- -652.49%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 75,416 73,457 79,738 122,902 135,161 167,499 162,920 -40.13%
PBT -77,349 -62,667 -65,417 -63,075 -36,144 -39,500 -28,214 95.76%
Tax 1,182 2,248 4,473 6,420 7,658 12,517 11,705 -78.28%
NP -76,167 -60,419 -60,944 -56,655 -28,486 -26,983 -16,509 176.88%
-
NP to SH -76,167 -60,419 -60,944 -56,655 -28,486 -26,983 -16,509 176.88%
-
Tax Rate - - - - - - - -
Total Cost 151,583 133,876 140,682 179,557 163,647 194,482 179,429 -10.62%
-
Net Worth 405,000 430,000 444,999 455,000 469,999 469,999 469,999 -9.43%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 405,000 430,000 444,999 455,000 469,999 469,999 469,999 -9.43%
NOSH 500,000 500,000 500,000 500,000 500,000 500,000 500,000 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -101.00% -82.25% -76.43% -46.10% -21.08% -16.11% -10.13% -
ROE -18.81% -14.05% -13.70% -12.45% -6.06% -5.74% -3.51% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 15.08 14.69 15.95 24.58 27.03 33.50 32.58 -40.13%
EPS -15.23 -12.08 -12.19 -11.33 -5.70 -5.40 -3.30 176.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.86 0.89 0.91 0.94 0.94 0.94 -9.43%
Adjusted Per Share Value based on latest NOSH - 500,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 15.08 14.69 15.95 24.58 27.03 33.50 32.58 -40.13%
EPS -15.23 -12.08 -12.19 -11.33 -5.70 -5.40 -3.30 176.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.86 0.89 0.91 0.94 0.94 0.94 -9.43%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.155 0.16 0.19 0.16 0.195 0.23 0.25 -
P/RPS 1.03 1.09 1.19 0.65 0.72 0.69 0.77 21.38%
P/EPS -1.02 -1.32 -1.56 -1.41 -3.42 -4.26 -7.57 -73.68%
EY -98.28 -75.52 -64.15 -70.82 -29.22 -23.46 -13.21 280.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.19 0.21 0.18 0.21 0.24 0.27 -20.86%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 06/11/17 11/08/17 30/05/17 23/02/17 17/11/16 25/08/16 26/05/16 -
Price 0.16 0.145 0.165 0.19 0.185 0.21 0.215 -
P/RPS 1.06 0.99 1.03 0.77 0.68 0.63 0.66 37.10%
P/EPS -1.05 -1.20 -1.35 -1.68 -3.25 -3.89 -6.51 -70.33%
EY -95.21 -83.34 -73.87 -59.64 -30.80 -25.70 -15.36 237.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.17 0.19 0.21 0.20 0.22 0.23 -8.88%

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