[SEALINK] YoY Quarter Result on 30-Sep-2012 [#3]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 2.88%
YoY- 62.74%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 46,195 31,330 37,326 28,731 68,093 20,614 61,643 -4.69%
PBT -11,186 211 5,244 5,663 3,623 1,589 11,415 -
Tax 5,386 202 -1,781 -1,915 -1,320 -1,065 -987 -
NP -5,800 413 3,463 3,748 2,303 524 10,428 -
-
NP to SH -5,800 413 3,463 3,748 2,303 524 10,428 -
-
Tax Rate - -95.73% 33.96% 33.82% 36.43% 67.02% 8.65% -
Total Cost 51,995 30,917 33,863 24,983 65,790 20,090 51,215 0.25%
-
Net Worth 509,999 449,999 449,999 449,999 445,580 440,159 419,115 3.32%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 509,999 449,999 449,999 449,999 445,580 440,159 419,115 3.32%
NOSH 500,000 500,000 500,000 500,000 500,652 523,999 498,947 0.03%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -12.56% 1.32% 9.28% 13.05% 3.38% 2.54% 16.92% -
ROE -1.14% 0.09% 0.77% 0.83% 0.52% 0.12% 2.49% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 9.24 6.27 7.47 5.75 13.60 3.93 12.35 -4.71%
EPS -1.16 0.08 0.69 0.75 0.46 0.10 2.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 0.90 0.90 0.90 0.89 0.84 0.84 3.28%
Adjusted Per Share Value based on latest NOSH - 500,000
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 9.24 6.27 7.47 5.75 13.62 4.12 12.33 -4.69%
EPS -1.16 0.08 0.69 0.75 0.46 0.10 2.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 0.90 0.90 0.90 0.8912 0.8803 0.8382 3.32%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.29 0.49 0.325 0.38 0.46 0.60 0.74 -
P/RPS 3.14 7.82 4.35 6.61 3.38 15.25 5.99 -10.20%
P/EPS -25.00 593.22 46.92 50.69 100.00 600.00 35.41 -
EY -4.00 0.17 2.13 1.97 1.00 0.17 2.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.54 0.36 0.42 0.52 0.71 0.88 -17.36%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 18/11/14 19/11/13 23/11/12 24/11/11 30/11/10 23/11/09 -
Price 0.285 0.42 0.425 0.37 0.45 0.62 0.69 -
P/RPS 3.08 6.70 5.69 6.44 3.31 15.76 5.58 -9.42%
P/EPS -24.57 508.47 61.36 49.36 97.83 620.00 33.01 -
EY -4.07 0.20 1.63 2.03 1.02 0.16 3.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.47 0.47 0.41 0.51 0.74 0.82 -16.38%

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