[SEALINK] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -7.57%
YoY- -269.16%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 76,162 75,416 73,457 79,738 122,902 135,161 167,499 -40.78%
PBT -50,573 -77,349 -62,667 -65,417 -63,075 -36,144 -39,500 17.85%
Tax -1,117 1,182 2,248 4,473 6,420 7,658 12,517 -
NP -51,690 -76,167 -60,419 -60,944 -56,655 -28,486 -26,983 54.06%
-
NP to SH -51,690 -76,167 -60,419 -60,944 -56,655 -28,486 -26,983 54.06%
-
Tax Rate - - - - - - - -
Total Cost 127,852 151,583 133,876 140,682 179,557 163,647 194,482 -24.33%
-
Net Worth 384,999 405,000 430,000 444,999 455,000 469,999 469,999 -12.42%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 384,999 405,000 430,000 444,999 455,000 469,999 469,999 -12.42%
NOSH 500,000 500,000 500,000 500,000 500,000 500,000 500,000 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -67.87% -101.00% -82.25% -76.43% -46.10% -21.08% -16.11% -
ROE -13.43% -18.81% -14.05% -13.70% -12.45% -6.06% -5.74% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 15.23 15.08 14.69 15.95 24.58 27.03 33.50 -40.79%
EPS -10.34 -15.23 -12.08 -12.19 -11.33 -5.70 -5.40 54.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.81 0.86 0.89 0.91 0.94 0.94 -12.42%
Adjusted Per Share Value based on latest NOSH - 500,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 15.23 15.08 14.69 15.95 24.58 27.03 33.50 -40.79%
EPS -10.34 -15.23 -12.08 -12.19 -11.33 -5.70 -5.40 54.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.81 0.86 0.89 0.91 0.94 0.94 -12.42%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.13 0.155 0.16 0.19 0.16 0.195 0.23 -
P/RPS 0.85 1.03 1.09 1.19 0.65 0.72 0.69 14.87%
P/EPS -1.26 -1.02 -1.32 -1.56 -1.41 -3.42 -4.26 -55.50%
EY -79.52 -98.28 -75.52 -64.15 -70.82 -29.22 -23.46 125.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.19 0.19 0.21 0.18 0.21 0.24 -20.48%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 22/02/18 06/11/17 11/08/17 30/05/17 23/02/17 17/11/16 25/08/16 -
Price 0.145 0.16 0.145 0.165 0.19 0.185 0.21 -
P/RPS 0.95 1.06 0.99 1.03 0.77 0.68 0.63 31.40%
P/EPS -1.40 -1.05 -1.20 -1.35 -1.68 -3.25 -3.89 -49.30%
EY -71.30 -95.21 -83.34 -73.87 -59.64 -30.80 -25.70 97.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.20 0.17 0.19 0.21 0.20 0.22 -9.28%

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