[SEALINK] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 34.42%
YoY- -40.28%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 38,468 49,336 221,992 136,328 144,768 202,060 88,584 -12.97%
PBT -57,876 -41,448 -32,080 12,532 22,980 22,780 24,572 -
Tax 13,248 -528 7,260 -1,432 -4,392 -5,532 -5,436 -
NP -44,628 -41,976 -24,820 11,100 18,588 17,248 19,136 -
-
NP to SH -44,628 -41,976 -24,820 11,100 18,588 17,248 19,136 -
-
Tax Rate - - - 11.43% 19.11% 24.28% 22.12% -
Total Cost 83,096 91,312 246,812 125,228 126,180 184,812 69,448 3.03%
-
Net Worth 365,000 444,999 469,999 469,999 455,000 435,000 449,999 -3.42%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 365,000 444,999 469,999 469,999 455,000 435,000 449,999 -3.42%
NOSH 500,000 500,000 500,000 500,000 500,000 500,000 500,000 0.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -116.01% -85.08% -11.18% 8.14% 12.84% 8.54% 21.60% -
ROE -12.23% -9.43% -5.28% 2.36% 4.09% 3.97% 4.25% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 7.69 9.87 44.40 27.27 28.95 40.41 17.72 -12.98%
EPS -8.92 -8.40 -4.96 2.24 3.72 3.44 3.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.89 0.94 0.94 0.91 0.87 0.90 -3.42%
Adjusted Per Share Value based on latest NOSH - 500,000
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 7.69 9.87 44.40 27.27 28.95 40.41 17.72 -12.98%
EPS -8.92 -8.40 -4.96 2.24 3.72 3.44 3.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.89 0.94 0.94 0.91 0.87 0.90 -3.42%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.14 0.19 0.25 0.36 0.43 0.32 0.41 -
P/RPS 1.82 1.93 0.56 1.32 1.49 0.79 2.31 -3.89%
P/EPS -1.57 -2.26 -5.04 16.22 11.57 9.28 10.71 -
EY -63.75 -44.19 -19.86 6.17 8.65 10.78 9.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.21 0.27 0.38 0.47 0.37 0.46 -13.69%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 22/05/18 30/05/17 26/05/16 21/05/15 21/05/14 23/05/13 21/05/12 -
Price 0.135 0.165 0.215 0.365 0.555 0.36 0.37 -
P/RPS 1.75 1.67 0.48 1.34 1.92 0.89 2.09 -2.91%
P/EPS -1.51 -1.97 -4.33 16.44 14.93 10.44 9.67 -
EY -66.12 -50.88 -23.09 6.08 6.70 9.58 10.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.19 0.23 0.39 0.61 0.41 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