[SEALINK] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 24.81%
YoY- -10.2%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 121,764 202,019 224,892 193,226 239,836 0 -
PBT -4,123 21,797 37,457 58,233 73,767 0 -
Tax -5,871 -4,077 -4,083 -6,005 -9,820 0 -
NP -9,994 17,720 33,374 52,228 63,947 0 -
-
NP to SH -9,994 17,720 33,374 52,228 58,158 0 -
-
Tax Rate - 18.70% 10.90% 10.31% 13.31% - -
Total Cost 131,758 184,299 191,518 140,998 175,889 0 -
-
Net Worth 430,000 445,581 440,039 425,033 220,147 0 -
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 430,000 445,581 440,039 425,033 220,147 0 -
NOSH 500,000 500,653 500,044 500,039 278,667 0 -
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -8.21% 8.77% 14.84% 27.03% 26.66% 0.00% -
ROE -2.32% 3.98% 7.58% 12.29% 26.42% 0.00% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 24.35 40.35 44.97 38.64 86.07 0.00 -
EPS -2.00 3.54 6.67 10.45 20.87 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.89 0.88 0.85 0.79 0.00 -
Adjusted Per Share Value based on latest NOSH - 500,484
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 24.35 40.40 44.98 38.65 47.97 0.00 -
EPS -2.00 3.54 6.67 10.45 11.63 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.8912 0.8801 0.8501 0.4403 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 - -
Price 0.36 0.43 0.63 0.64 0.55 0.00 -
P/RPS 1.48 1.07 1.40 1.66 0.64 0.00 -
P/EPS -18.01 12.15 9.44 6.13 2.64 0.00 -
EY -5.55 8.23 10.59 16.32 37.95 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.48 0.72 0.75 0.70 0.00 -
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 22/02/13 29/02/12 28/02/11 25/02/10 27/02/09 - -
Price 0.36 0.43 0.67 0.68 0.43 0.00 -
P/RPS 1.48 1.07 1.49 1.76 0.50 0.00 -
P/EPS -18.01 12.15 10.04 6.51 2.06 0.00 -
EY -5.55 8.23 9.96 15.36 48.53 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.48 0.76 0.80 0.54 0.00 -

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