[SEALINK] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
22-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 32.14%
YoY- 8.76%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 47,576 52,194 73,445 76,162 75,416 73,457 79,738 -29.10%
PBT -36,908 -47,684 -54,680 -50,573 -77,349 -62,667 -65,417 -31.69%
Tax 1,327 790 2,327 -1,117 1,182 2,248 4,473 -55.48%
NP -35,581 -46,894 -52,353 -51,690 -76,167 -60,419 -60,944 -30.12%
-
NP to SH -35,581 -46,894 -52,353 -51,690 -76,167 -60,419 -60,944 -30.12%
-
Tax Rate - - - - - - - -
Total Cost 83,157 99,088 125,798 127,852 151,583 133,876 140,682 -29.54%
-
Net Worth 365,000 370,000 365,000 384,999 405,000 430,000 444,999 -12.36%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 365,000 370,000 365,000 384,999 405,000 430,000 444,999 -12.36%
NOSH 500,000 500,000 500,000 500,000 500,000 500,000 500,000 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -74.79% -89.85% -71.28% -67.87% -101.00% -82.25% -76.43% -
ROE -9.75% -12.67% -14.34% -13.43% -18.81% -14.05% -13.70% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 9.52 10.44 14.69 15.23 15.08 14.69 15.95 -29.08%
EPS -7.12 -9.38 -10.47 -10.34 -15.23 -12.08 -12.19 -30.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.74 0.73 0.77 0.81 0.86 0.89 -12.36%
Adjusted Per Share Value based on latest NOSH - 500,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 9.52 10.44 14.69 15.23 15.08 14.69 15.95 -29.08%
EPS -7.12 -9.38 -10.47 -10.34 -15.23 -12.08 -12.19 -30.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.74 0.73 0.77 0.81 0.86 0.89 -12.36%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.15 0.135 0.14 0.13 0.155 0.16 0.19 -
P/RPS 1.58 1.29 0.95 0.85 1.03 1.09 1.19 20.78%
P/EPS -2.11 -1.44 -1.34 -1.26 -1.02 -1.32 -1.56 22.28%
EY -47.44 -69.47 -74.79 -79.52 -98.28 -75.52 -64.15 -18.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.18 0.19 0.17 0.19 0.19 0.21 0.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 16/11/18 21/08/18 22/05/18 22/02/18 06/11/17 11/08/17 30/05/17 -
Price 0.135 0.145 0.135 0.145 0.16 0.145 0.165 -
P/RPS 1.42 1.39 0.92 0.95 1.06 0.99 1.03 23.84%
P/EPS -1.90 -1.55 -1.29 -1.40 -1.05 -1.20 -1.35 25.56%
EY -52.71 -64.68 -77.56 -71.30 -95.21 -83.34 -73.87 -20.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.20 0.18 0.19 0.20 0.17 0.19 -3.53%

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