[SEALINK] YoY Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
21-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -65.73%
YoY- 7.77%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 12,334 55,498 34,082 36,192 50,515 22,146 51,201 -21.10%
PBT -10,362 -8,020 3,133 5,745 5,695 6,143 10,702 -
Tax -132 1,815 -358 -1,098 -1,383 -1,359 -1,351 -32.10%
NP -10,494 -6,205 2,775 4,647 4,312 4,784 9,351 -
-
NP to SH -10,494 -6,205 2,775 4,647 4,312 4,784 9,351 -
-
Tax Rate - - 11.43% 19.11% 24.28% 22.12% 12.62% -
Total Cost 22,828 61,703 31,307 31,545 46,203 17,362 41,850 -9.59%
-
Net Worth 444,999 469,999 469,999 455,000 435,000 449,999 445,047 -0.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 444,999 469,999 469,999 455,000 435,000 449,999 445,047 -0.00%
NOSH 500,000 500,000 500,000 500,000 500,000 500,000 500,053 -0.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin -85.08% -11.18% 8.14% 12.84% 8.54% 21.60% 18.26% -
ROE -2.36% -1.32% 0.59% 1.02% 0.99% 1.06% 2.10% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 2.47 11.10 6.82 7.24 10.10 4.43 10.24 -21.08%
EPS -2.10 -1.24 0.56 0.93 0.86 0.96 1.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.94 0.94 0.91 0.87 0.90 0.89 0.00%
Adjusted Per Share Value based on latest NOSH - 500,000
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 2.47 11.10 6.82 7.24 10.10 4.43 10.24 -21.08%
EPS -2.10 -1.24 0.56 0.93 0.86 0.96 1.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.94 0.94 0.91 0.87 0.90 0.8901 -0.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.19 0.25 0.36 0.43 0.32 0.41 0.75 -
P/RPS 7.70 2.25 5.28 5.94 3.17 9.26 7.32 0.84%
P/EPS -9.05 -20.15 64.86 46.27 37.11 42.85 40.11 -
EY -11.05 -4.96 1.54 2.16 2.70 2.33 2.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.27 0.38 0.47 0.37 0.46 0.84 -20.61%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 30/05/17 26/05/16 21/05/15 21/05/14 23/05/13 21/05/12 31/05/11 -
Price 0.165 0.215 0.365 0.555 0.36 0.37 0.63 -
P/RPS 6.69 1.94 5.35 7.67 3.56 8.35 6.15 1.41%
P/EPS -7.86 -17.32 65.77 59.72 41.74 38.67 33.69 -
EY -12.72 -5.77 1.52 1.67 2.40 2.59 2.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.23 0.39 0.61 0.41 0.41 0.71 -19.70%

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