[SEALINK] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -121.7%
YoY- -121.36%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 44,948 83,062 146,320 154,777 132,306 179,253 125,905 -15.76%
PBT -36,092 -54,270 -34,017 -8,572 10,317 21,308 23,214 -
Tax 4,028 769 4,174 6,673 -1,428 -6,421 -6,981 -
NP -32,064 -53,501 -29,842 -1,898 8,889 14,886 16,233 -
-
NP to SH -32,064 -53,501 -29,842 -1,898 8,889 14,886 16,233 -
-
Tax Rate - - - - 13.84% 30.13% 30.07% -
Total Cost 77,012 136,563 176,162 156,675 123,417 164,366 109,672 -5.71%
-
Net Worth 365,000 405,000 469,999 509,999 449,999 449,999 449,999 -3.42%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 365,000 405,000 469,999 509,999 449,999 449,999 449,999 -3.42%
NOSH 500,000 500,000 500,000 500,000 500,000 500,000 500,000 0.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -71.34% -64.41% -20.40% -1.23% 6.72% 8.30% 12.89% -
ROE -8.78% -13.21% -6.35% -0.37% 1.98% 3.31% 3.61% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 8.99 16.61 29.26 30.96 26.46 35.85 25.18 -15.76%
EPS -6.41 -10.71 -5.97 -0.37 1.77 2.97 3.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.81 0.94 1.02 0.90 0.90 0.90 -3.42%
Adjusted Per Share Value based on latest NOSH - 500,000
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 8.99 16.61 29.26 30.96 26.46 35.85 25.18 -15.76%
EPS -6.41 -10.71 -5.97 -0.37 1.77 2.97 3.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.81 0.94 1.02 0.90 0.90 0.90 -3.42%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.15 0.155 0.195 0.29 0.49 0.325 0.38 -
P/RPS 1.67 0.93 0.67 0.94 1.85 0.91 1.51 1.69%
P/EPS -2.34 -1.45 -3.27 -76.37 27.56 10.92 11.70 -
EY -42.75 -69.03 -30.61 -1.31 3.63 9.16 8.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.19 0.21 0.28 0.54 0.36 0.42 -10.90%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 16/11/18 06/11/17 17/11/16 26/11/15 18/11/14 19/11/13 23/11/12 -
Price 0.135 0.16 0.185 0.285 0.42 0.425 0.37 -
P/RPS 1.50 0.96 0.63 0.92 1.59 1.19 1.47 0.33%
P/EPS -2.11 -1.50 -3.10 -75.05 23.62 14.27 11.40 -
EY -47.50 -66.88 -32.26 -1.33 4.23 7.01 8.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.20 0.20 0.28 0.47 0.47 0.41 -12.81%

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