[SEALINK] YoY Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
18-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 34.58%
YoY- -18.8%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 46,481 95,883 69,888 67,900 97,114 65,698 98,400 -11.74%
PBT -18,191 -17,683 4,756 7,527 10,737 11,748 17,795 -
Tax 1,116 2,604 -381 -1,273 -3,035 -3,321 -3,208 -
NP -17,075 -15,079 4,375 6,254 7,702 8,427 14,587 -
-
NP to SH -17,075 -15,079 4,375 6,254 7,702 8,427 14,587 -
-
Tax Rate - - 8.01% 16.91% 28.27% 28.27% 18.03% -
Total Cost 63,556 110,962 65,513 61,646 89,412 57,271 83,813 -4.50%
-
Net Worth 430,000 469,999 479,999 449,999 439,999 455,000 439,608 -0.36%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - 5,000 - 5,000 13,487 -
Div Payout % - - - 79.95% - 59.33% 92.47% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 430,000 469,999 479,999 449,999 439,999 455,000 439,608 -0.36%
NOSH 500,000 500,000 500,000 500,000 500,000 500,000 499,554 0.01%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin -36.74% -15.73% 6.26% 9.21% 7.93% 12.83% 14.82% -
ROE -3.97% -3.21% 0.91% 1.39% 1.75% 1.85% 3.32% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 9.30 19.18 13.98 13.58 19.42 13.14 19.70 -11.74%
EPS -3.42 -3.02 0.88 1.25 1.54 1.69 2.92 -
DPS 0.00 0.00 0.00 1.00 0.00 1.00 2.70 -
NAPS 0.86 0.94 0.96 0.90 0.88 0.91 0.88 -0.38%
Adjusted Per Share Value based on latest NOSH - 500,000
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 9.30 19.18 13.98 13.58 19.42 13.14 19.68 -11.73%
EPS -3.42 -3.02 0.88 1.25 1.54 1.69 2.92 -
DPS 0.00 0.00 0.00 1.00 0.00 1.00 2.70 -
NAPS 0.86 0.94 0.96 0.90 0.88 0.91 0.8792 -0.36%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.16 0.23 0.33 0.635 0.34 0.35 0.62 -
P/RPS 1.72 1.20 2.36 4.68 1.75 2.66 3.15 -9.58%
P/EPS -4.69 -7.63 37.71 50.77 22.07 20.77 21.23 -
EY -21.34 -13.11 2.65 1.97 4.53 4.82 4.71 -
DY 0.00 0.00 0.00 1.57 0.00 2.86 4.35 -
P/NAPS 0.19 0.24 0.34 0.71 0.39 0.38 0.70 -19.51%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 11/08/17 25/08/16 20/08/15 18/08/14 20/08/13 28/08/12 25/08/11 -
Price 0.145 0.21 0.27 0.605 0.345 0.34 0.60 -
P/RPS 1.56 1.10 1.93 4.46 1.78 2.59 3.05 -10.56%
P/EPS -4.25 -6.96 30.86 48.37 22.40 20.17 20.55 -
EY -23.55 -14.36 3.24 2.07 4.46 4.96 4.87 -
DY 0.00 0.00 0.00 1.65 0.00 2.94 4.50 -
P/NAPS 0.17 0.22 0.28 0.67 0.39 0.37 0.68 -20.61%

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