[SEALINK] YoY Cumulative 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- -132.55%
YoY- -121.36%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 33,711 62,297 109,740 116,083 99,230 134,440 94,429 -15.76%
PBT -27,069 -40,703 -25,513 -6,429 7,738 15,981 17,411 -
Tax 3,021 577 3,131 5,005 -1,071 -4,816 -5,236 -
NP -24,048 -40,126 -22,382 -1,424 6,667 11,165 12,175 -
-
NP to SH -24,048 -40,126 -22,382 -1,424 6,667 11,165 12,175 -
-
Tax Rate - - - - 13.84% 30.14% 30.07% -
Total Cost 57,759 102,423 132,122 117,507 92,563 123,275 82,254 -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 -6.59% -9.91% -4.76% -0.28% 1.48% 2.48% 2.71% -
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 6.74 12.46 21.95 23.22 19.85 26.89 18.89 -15.77%
EPS -4.81 -8.03 -4.48 -0.28 1.33 2.23 2.44 -
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 6.74 12.46 21.95 23.22 19.85 26.89 18.89 -15.77%
EPS -4.81 -8.03 -4.48 -0.28 1.33 2.23 2.44 -
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 2.22 1.24 0.89 1.25 2.47 1.21 2.01 1.66%
P/EPS -3.12 -1.93 -4.36 -101.83 36.75 14.55 15.61 -
EY -32.06 -51.78 -22.96 -0.98 2.72 6.87 6.41 -
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 2.00 1.28 0.84 1.23 2.12 1.58 1.96 0.33%
P/EPS -2.81 -1.99 -4.13 -100.07 31.50 19.03 15.20 -
EY -35.63 -50.16 -24.20 -1.00 3.17 5.25 6.58 -
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