[SEALINK] YoY Quarter Result on 30-Jun-2011 [#2]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -44.01%
YoY- -48.87%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 31,708 46,599 43,552 47,199 44,798 53,747 57,924 -9.55%
PBT 1,782 5,042 5,605 7,093 10,816 12,391 25,097 -35.63%
Tax -175 -1,652 -1,962 -1,857 -576 -2,198 -2,444 -35.54%
NP 1,607 3,390 3,643 5,236 10,240 10,193 22,653 -35.64%
-
NP to SH 1,607 3,390 3,643 5,236 10,240 10,193 21,579 -35.12%
-
Tax Rate 9.82% 32.76% 35.00% 26.18% 5.33% 17.74% 9.74% -
Total Cost 30,101 43,209 39,909 41,963 34,558 43,554 35,271 -2.60%
-
Net Worth 449,999 439,999 455,000 438,826 424,585 404,722 86,662 31.57%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 5,000 - 5,000 13,464 19,980 19,986 - -
Div Payout % 311.14% - 137.25% 257.14% 195.12% 196.08% - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 449,999 439,999 455,000 438,826 424,585 404,722 86,662 31.57%
NOSH 500,000 500,000 500,000 498,666 499,512 499,656 144,437 22.98%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 5.07% 7.27% 8.36% 11.09% 22.86% 18.96% 39.11% -
ROE 0.36% 0.77% 0.80% 1.19% 2.41% 2.52% 24.90% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 6.34 9.32 8.71 9.47 8.97 10.76 40.10 -26.45%
EPS 0.32 0.68 0.73 1.05 2.05 2.04 14.94 -47.28%
DPS 1.00 0.00 1.00 2.70 4.00 4.00 0.00 -
NAPS 0.90 0.88 0.91 0.88 0.85 0.81 0.60 6.98%
Adjusted Per Share Value based on latest NOSH - 498,666
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 6.34 9.32 8.71 9.44 8.96 10.75 11.58 -9.54%
EPS 0.32 0.68 0.73 1.05 2.05 2.04 4.32 -35.18%
DPS 1.00 0.00 1.00 2.69 4.00 4.00 0.00 -
NAPS 0.90 0.88 0.91 0.8777 0.8492 0.8094 0.1733 31.57%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 - -
Price 0.635 0.34 0.35 0.62 0.67 0.76 0.00 -
P/RPS 10.01 3.65 4.02 6.55 7.47 7.07 0.00 -
P/EPS 197.57 50.15 48.04 59.05 32.68 37.25 0.00 -
EY 0.51 1.99 2.08 1.69 3.06 2.68 0.00 -
DY 1.57 0.00 2.86 4.35 5.97 5.26 0.00 -
P/NAPS 0.71 0.39 0.38 0.70 0.79 0.94 0.00 -
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 18/08/14 20/08/13 28/08/12 25/08/11 26/08/10 26/08/09 25/08/08 -
Price 0.605 0.345 0.34 0.60 0.60 0.79 1.01 -
P/RPS 9.54 3.70 3.90 6.34 6.69 7.34 2.52 24.82%
P/EPS 188.24 50.88 46.66 57.14 29.27 38.73 6.76 74.05%
EY 0.53 1.97 2.14 1.75 3.42 2.58 14.79 -42.56%
DY 1.65 0.00 2.94 4.50 6.67 5.06 0.00 -
P/NAPS 0.67 0.39 0.37 0.68 0.71 0.98 1.68 -14.19%

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