[SEALINK] YoY Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -160.07%
YoY- -47.12%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 106,197 65,295 37,800 50,019 66,068 71,652 76,162 5.69%
PBT -913 -21,168 -69,917 -45,901 -37,841 -22,009 -50,573 -48.76%
Tax -841 993 4,109 1,169 400 2,243 -1,116 -4.60%
NP -1,754 -20,175 -65,808 -44,732 -37,441 -19,766 -51,689 -43.08%
-
NP to SH -3,832 -20,175 -65,808 -44,732 -37,441 -19,766 -51,689 -35.17%
-
Tax Rate - - - - - - - -
Total Cost 107,951 85,470 103,608 94,751 103,509 91,418 127,851 -2.77%
-
Net Worth 224,999 215,000 224,999 284,999 330,000 370,000 384,999 -8.55%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 224,999 215,000 224,999 284,999 330,000 370,000 384,999 -8.55%
NOSH 500,000 500,000 500,000 500,000 500,000 500,000 500,000 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -1.65% -30.90% -174.10% -89.43% -56.67% -27.59% -67.87% -
ROE -1.70% -9.38% -29.25% -15.70% -11.35% -5.34% -13.43% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 21.24 13.06 7.56 10.00 13.21 14.33 15.23 5.69%
EPS -0.77 -4.03 -13.16 -8.95 -7.49 -3.95 -10.34 -35.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.43 0.45 0.57 0.66 0.74 0.77 -8.55%
Adjusted Per Share Value based on latest NOSH - 500,000
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 21.24 13.06 7.56 10.00 13.21 14.33 15.23 5.69%
EPS -0.77 -4.03 -13.16 -8.95 -7.49 -3.95 -10.34 -35.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.43 0.45 0.57 0.66 0.74 0.77 -8.55%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.17 0.10 0.14 0.19 0.445 0.105 0.13 -
P/RPS 0.80 0.77 1.85 1.90 3.37 0.73 0.85 -1.00%
P/EPS -22.18 -2.48 -1.06 -2.12 -5.94 -2.66 -1.26 61.25%
EY -4.51 -40.35 -94.01 -47.09 -16.83 -37.65 -79.52 -38.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.23 0.31 0.33 0.67 0.14 0.17 14.33%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 28/02/23 22/02/22 29/03/21 25/02/20 28/02/19 22/02/18 -
Price 0.18 0.125 0.125 0.30 0.34 0.115 0.145 -
P/RPS 0.85 0.96 1.65 3.00 2.57 0.80 0.95 -1.83%
P/EPS -23.49 -3.10 -0.95 -3.35 -4.54 -2.91 -1.40 59.96%
EY -4.26 -32.28 -105.29 -29.82 -22.02 -34.38 -71.30 -37.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.29 0.28 0.53 0.52 0.16 0.19 13.20%

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