[SEALINK] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
18-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -32.71%
YoY- -18.8%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 92,962 191,766 139,776 135,800 194,228 131,396 196,800 -11.74%
PBT -36,382 -35,366 9,512 15,054 21,474 23,496 35,590 -
Tax 2,232 5,208 -762 -2,546 -6,070 -6,642 -6,416 -
NP -34,150 -30,158 8,750 12,508 15,404 16,854 29,174 -
-
NP to SH -34,150 -30,158 8,750 12,508 15,404 16,854 29,174 -
-
Tax Rate - - 8.01% 16.91% 28.27% 28.27% 18.03% -
Total Cost 127,112 221,924 131,026 123,292 178,824 114,542 167,626 -4.50%
-
Net Worth 430,000 469,999 479,999 449,999 439,999 455,000 439,608 -0.36%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - 10,000 - 10,000 26,975 -
Div Payout % - - - 79.95% - 59.33% 92.47% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 430,000 469,999 479,999 449,999 439,999 455,000 439,608 -0.36%
NOSH 500,000 500,000 500,000 500,000 500,000 500,000 499,554 0.01%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin -36.74% -15.73% 6.26% 9.21% 7.93% 12.83% 14.82% -
ROE -7.94% -6.42% 1.82% 2.78% 3.50% 3.70% 6.64% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 18.59 38.35 27.96 27.16 38.85 26.28 39.40 -11.75%
EPS -6.84 -6.04 1.76 2.50 3.08 3.38 5.84 -
DPS 0.00 0.00 0.00 2.00 0.00 2.00 5.40 -
NAPS 0.86 0.94 0.96 0.90 0.88 0.91 0.88 -0.38%
Adjusted Per Share Value based on latest NOSH - 500,000
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 18.59 38.35 27.96 27.16 38.85 26.28 39.36 -11.74%
EPS -6.84 -6.04 1.76 2.50 3.08 3.38 5.83 -
DPS 0.00 0.00 0.00 2.00 0.00 2.00 5.40 -
NAPS 0.86 0.94 0.96 0.90 0.88 0.91 0.8792 -0.36%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.16 0.23 0.33 0.635 0.34 0.35 0.62 -
P/RPS 0.86 0.60 1.18 2.34 0.88 1.33 1.57 -9.53%
P/EPS -2.34 -3.81 18.86 25.38 11.04 10.38 10.62 -
EY -42.69 -26.22 5.30 3.94 9.06 9.63 9.42 -
DY 0.00 0.00 0.00 3.15 0.00 5.71 8.71 -
P/NAPS 0.19 0.24 0.34 0.71 0.39 0.38 0.70 -19.51%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 11/08/17 25/08/16 20/08/15 18/08/14 20/08/13 28/08/12 25/08/11 -
Price 0.145 0.21 0.27 0.605 0.345 0.34 0.60 -
P/RPS 0.78 0.55 0.97 2.23 0.89 1.29 1.52 -10.51%
P/EPS -2.12 -3.48 15.43 24.18 11.20 10.09 10.27 -
EY -47.10 -28.72 6.48 4.13 8.93 9.91 9.73 -
DY 0.00 0.00 0.00 3.31 0.00 5.88 9.00 -
P/NAPS 0.17 0.22 0.28 0.67 0.39 0.37 0.68 -20.61%

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