[SEALINK] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 78.62%
YoY- -8.6%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 95,883 69,888 67,900 97,114 65,698 98,400 123,976 -4.18%
PBT -17,683 4,756 7,527 10,737 11,748 17,795 25,276 -
Tax 2,604 -381 -1,273 -3,035 -3,321 -3,208 -2,022 -
NP -15,079 4,375 6,254 7,702 8,427 14,587 23,254 -
-
NP to SH -15,079 4,375 6,254 7,702 8,427 14,587 23,254 -
-
Tax Rate - 8.01% 16.91% 28.27% 28.27% 18.03% 8.00% -
Total Cost 110,962 65,513 61,646 89,412 57,271 83,813 100,722 1.62%
-
Net Worth 469,999 479,999 449,999 439,999 455,000 439,608 425,073 1.68%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - 5,000 - 5,000 13,487 20,003 -
Div Payout % - - 79.95% - 59.33% 92.47% 86.02% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 469,999 479,999 449,999 439,999 455,000 439,608 425,073 1.68%
NOSH 500,000 500,000 500,000 500,000 500,000 499,554 500,086 -0.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -15.73% 6.26% 9.21% 7.93% 12.83% 14.82% 18.76% -
ROE -3.21% 0.91% 1.39% 1.75% 1.85% 3.32% 5.47% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 19.18 13.98 13.58 19.42 13.14 19.70 24.79 -4.18%
EPS -3.02 0.88 1.25 1.54 1.69 2.92 4.65 -
DPS 0.00 0.00 1.00 0.00 1.00 2.70 4.00 -
NAPS 0.94 0.96 0.90 0.88 0.91 0.88 0.85 1.68%
Adjusted Per Share Value based on latest NOSH - 500,000
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 19.18 13.98 13.58 19.42 13.14 19.68 24.80 -4.18%
EPS -3.02 0.88 1.25 1.54 1.69 2.92 4.65 -
DPS 0.00 0.00 1.00 0.00 1.00 2.70 4.00 -
NAPS 0.94 0.96 0.90 0.88 0.91 0.8792 0.8501 1.68%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.23 0.33 0.635 0.34 0.35 0.62 0.67 -
P/RPS 1.20 2.36 4.68 1.75 2.66 3.15 2.70 -12.63%
P/EPS -7.63 37.71 50.77 22.07 20.77 21.23 14.41 -
EY -13.11 2.65 1.97 4.53 4.82 4.71 6.94 -
DY 0.00 0.00 1.57 0.00 2.86 4.35 5.97 -
P/NAPS 0.24 0.34 0.71 0.39 0.38 0.70 0.79 -17.99%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 20/08/15 18/08/14 20/08/13 28/08/12 25/08/11 26/08/10 -
Price 0.21 0.27 0.605 0.345 0.34 0.60 0.60 -
P/RPS 1.10 1.93 4.46 1.78 2.59 3.05 2.42 -12.30%
P/EPS -6.96 30.86 48.37 22.40 20.17 20.55 12.90 -
EY -14.36 3.24 2.07 4.46 4.96 4.87 7.75 -
DY 0.00 0.00 1.65 0.00 2.94 4.50 6.67 -
P/NAPS 0.22 0.28 0.67 0.39 0.37 0.68 0.71 -17.72%

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