[SEALINK] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
20-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -21.17%
YoY- -30.04%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 45,026 92,962 191,766 139,776 135,800 194,228 131,396 -16.34%
PBT -30,666 -36,382 -35,366 9,512 15,054 21,474 23,496 -
Tax 6,046 2,232 5,208 -762 -2,546 -6,070 -6,642 -
NP -24,620 -34,150 -30,158 8,750 12,508 15,404 16,854 -
-
NP to SH -24,620 -34,150 -30,158 8,750 12,508 15,404 16,854 -
-
Tax Rate - - - 8.01% 16.91% 28.27% 28.27% -
Total Cost 69,646 127,112 221,924 131,026 123,292 178,824 114,542 -7.95%
-
Net Worth 370,000 430,000 469,999 479,999 449,999 439,999 455,000 -3.38%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - 10,000 - 10,000 -
Div Payout % - - - - 79.95% - 59.33% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 370,000 430,000 469,999 479,999 449,999 439,999 455,000 -3.38%
NOSH 500,000 500,000 500,000 500,000 500,000 500,000 500,000 0.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -54.68% -36.74% -15.73% 6.26% 9.21% 7.93% 12.83% -
ROE -6.65% -7.94% -6.42% 1.82% 2.78% 3.50% 3.70% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 9.01 18.59 38.35 27.96 27.16 38.85 26.28 -16.33%
EPS -4.92 -6.84 -6.04 1.76 2.50 3.08 3.38 -
DPS 0.00 0.00 0.00 0.00 2.00 0.00 2.00 -
NAPS 0.74 0.86 0.94 0.96 0.90 0.88 0.91 -3.38%
Adjusted Per Share Value based on latest NOSH - 500,000
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 9.01 18.59 38.35 27.96 27.16 38.85 26.28 -16.33%
EPS -4.92 -6.84 -6.04 1.76 2.50 3.08 3.38 -
DPS 0.00 0.00 0.00 0.00 2.00 0.00 2.00 -
NAPS 0.74 0.86 0.94 0.96 0.90 0.88 0.91 -3.38%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.135 0.16 0.23 0.33 0.635 0.34 0.35 -
P/RPS 1.50 0.86 0.60 1.18 2.34 0.88 1.33 2.02%
P/EPS -2.74 -2.34 -3.81 18.86 25.38 11.04 10.38 -
EY -36.47 -42.69 -26.22 5.30 3.94 9.06 9.63 -
DY 0.00 0.00 0.00 0.00 3.15 0.00 5.71 -
P/NAPS 0.18 0.19 0.24 0.34 0.71 0.39 0.38 -11.70%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 21/08/18 11/08/17 25/08/16 20/08/15 18/08/14 20/08/13 28/08/12 -
Price 0.145 0.145 0.21 0.27 0.605 0.345 0.34 -
P/RPS 1.61 0.78 0.55 0.97 2.23 0.89 1.29 3.76%
P/EPS -2.94 -2.12 -3.48 15.43 24.18 11.20 10.09 -
EY -33.96 -47.10 -28.72 6.48 4.13 8.93 9.91 -
DY 0.00 0.00 0.00 0.00 3.31 0.00 5.88 -
P/NAPS 0.20 0.17 0.22 0.28 0.67 0.39 0.37 -9.74%

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