[SEALINK] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 2.84%
YoY- 11.18%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 139,229 106,697 60,050 38,330 58,473 57,420 44,948 20.71%
PBT 41,974 5,386 -18,672 -32,578 -37,941 -31,233 -36,092 -
Tax -5,094 -1,409 1,826 -1,160 -44 341 4,028 -
NP 36,880 3,977 -16,845 -33,738 -37,985 -30,892 -32,064 -
-
NP to SH 34,214 1,805 -16,845 -33,738 -37,985 -30,892 -32,064 -
-
Tax Rate 12.14% 26.16% - - - - - -
Total Cost 102,349 102,720 76,895 72,069 96,458 88,312 77,012 4.85%
-
Net Worth 239,999 230,000 230,000 264,999 305,000 349,999 365,000 -6.74%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 239,999 230,000 230,000 264,999 305,000 349,999 365,000 -6.74%
NOSH 500,000 500,000 500,000 500,000 500,000 500,000 500,000 0.00%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 26.49% 3.73% -28.05% -88.02% -64.96% -53.80% -71.34% -
ROE 14.26% 0.78% -7.32% -12.73% -12.45% -8.83% -8.78% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 27.85 21.34 12.01 7.67 11.69 11.48 8.99 20.71%
EPS 6.84 0.36 -3.37 -6.75 -7.60 -6.17 -6.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.46 0.46 0.53 0.61 0.70 0.73 -6.74%
Adjusted Per Share Value based on latest NOSH - 500,000
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 27.85 21.34 12.01 7.67 11.69 11.48 8.99 20.71%
EPS 6.84 0.36 -3.37 -6.75 -7.60 -6.17 -6.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.46 0.46 0.53 0.61 0.70 0.73 -6.74%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.325 0.185 0.07 0.175 0.145 0.435 0.15 -
P/RPS 1.17 0.87 0.58 2.28 1.24 3.79 1.67 -5.75%
P/EPS 4.75 51.24 -2.08 -2.59 -1.91 -7.04 -2.34 -
EY 21.06 1.95 -48.13 -38.56 -52.39 -14.20 -42.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.40 0.15 0.33 0.24 0.62 0.21 21.61%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 20/11/24 22/11/23 29/11/22 25/11/21 27/11/20 29/11/19 16/11/18 -
Price 0.275 0.22 0.11 0.125 0.155 0.42 0.135 -
P/RPS 0.99 1.03 0.92 1.63 1.33 3.66 1.50 -6.68%
P/EPS 4.02 60.93 -3.26 -1.85 -2.04 -6.80 -2.11 -
EY 24.88 1.64 -30.63 -53.98 -49.01 -14.71 -47.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.48 0.24 0.24 0.25 0.60 0.18 21.15%

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