[SEALINK] YoY Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -182.09%
YoY- -156.4%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 141,840 128,094 208,750 121,764 202,019 224,892 193,226 -5.01%
PBT -16,565 3,661 16,911 -4,123 21,797 37,457 58,233 -
Tax 9,350 4,597 -3,353 -5,871 -4,077 -4,083 -6,005 -
NP -7,215 8,258 13,558 -9,994 17,720 33,374 52,228 -
-
NP to SH -7,215 8,258 13,558 -9,994 17,720 33,374 52,228 -
-
Tax Rate - -125.57% 19.83% - 18.70% 10.90% 10.31% -
Total Cost 149,055 119,836 195,192 131,758 184,299 191,518 140,998 0.93%
-
Net Worth 500,000 460,000 449,999 430,000 445,581 440,039 425,033 2.74%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 500,000 460,000 449,999 430,000 445,581 440,039 425,033 2.74%
NOSH 500,000 500,000 500,000 500,000 500,653 500,044 500,039 -0.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -5.09% 6.45% 6.49% -8.21% 8.77% 14.84% 27.03% -
ROE -1.44% 1.80% 3.01% -2.32% 3.98% 7.58% 12.29% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 28.37 25.62 41.75 24.35 40.35 44.97 38.64 -5.01%
EPS -1.44 1.65 2.71 -2.00 3.54 6.67 10.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.92 0.90 0.86 0.89 0.88 0.85 2.74%
Adjusted Per Share Value based on latest NOSH - 500,000
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 28.37 25.62 41.75 24.35 40.40 44.98 38.65 -5.02%
EPS -1.44 1.65 2.71 -2.00 3.54 6.67 10.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.92 0.90 0.86 0.8912 0.8801 0.8501 2.74%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.26 0.345 0.39 0.36 0.43 0.63 0.64 -
P/RPS 0.92 1.35 0.93 1.48 1.07 1.40 1.66 -9.36%
P/EPS -18.02 20.89 14.38 -18.01 12.15 9.44 6.13 -
EY -5.55 4.79 6.95 -5.55 8.23 10.59 16.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.38 0.43 0.42 0.48 0.72 0.75 -16.17%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 26/02/15 25/02/14 22/02/13 29/02/12 28/02/11 25/02/10 -
Price 0.245 0.375 0.45 0.36 0.43 0.67 0.68 -
P/RPS 0.86 1.46 1.08 1.48 1.07 1.49 1.76 -11.24%
P/EPS -16.98 22.71 16.60 -18.01 12.15 10.04 6.51 -
EY -5.89 4.40 6.03 -5.55 8.23 9.96 15.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.41 0.50 0.42 0.48 0.76 0.80 -17.61%

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