[SEALINK] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 2.15%
YoY- -7.6%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 13,857 46,195 31,330 37,326 28,731 68,093 20,614 -6.39%
PBT -7,830 -11,186 211 5,244 5,663 3,623 1,589 -
Tax 527 5,386 202 -1,781 -1,915 -1,320 -1,065 -
NP -7,303 -5,800 413 3,463 3,748 2,303 524 -
-
NP to SH -7,303 -5,800 413 3,463 3,748 2,303 524 -
-
Tax Rate - - -95.73% 33.96% 33.82% 36.43% 67.02% -
Total Cost 21,160 51,995 30,917 33,863 24,983 65,790 20,090 0.86%
-
Net Worth 469,999 509,999 449,999 449,999 449,999 445,580 440,159 1.09%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 469,999 509,999 449,999 449,999 449,999 445,580 440,159 1.09%
NOSH 500,000 500,000 500,000 500,000 500,000 500,652 523,999 -0.77%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -52.70% -12.56% 1.32% 9.28% 13.05% 3.38% 2.54% -
ROE -1.55% -1.14% 0.09% 0.77% 0.83% 0.52% 0.12% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 2.77 9.24 6.27 7.47 5.75 13.60 3.93 -5.65%
EPS -1.46 -1.16 0.08 0.69 0.75 0.46 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 1.02 0.90 0.90 0.90 0.89 0.84 1.89%
Adjusted Per Share Value based on latest NOSH - 500,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 2.77 9.24 6.27 7.47 5.75 13.62 4.12 -6.39%
EPS -1.46 -1.16 0.08 0.69 0.75 0.46 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 1.02 0.90 0.90 0.90 0.8912 0.8803 1.09%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.195 0.29 0.49 0.325 0.38 0.46 0.60 -
P/RPS 7.04 3.14 7.82 4.35 6.61 3.38 15.25 -12.07%
P/EPS -13.35 -25.00 593.22 46.92 50.69 100.00 600.00 -
EY -7.49 -4.00 0.17 2.13 1.97 1.00 0.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.28 0.54 0.36 0.42 0.52 0.71 -18.35%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 17/11/16 26/11/15 18/11/14 19/11/13 23/11/12 24/11/11 30/11/10 -
Price 0.185 0.285 0.42 0.425 0.37 0.45 0.62 -
P/RPS 6.68 3.08 6.70 5.69 6.44 3.31 15.76 -13.31%
P/EPS -12.67 -24.57 508.47 61.36 49.36 97.83 620.00 -
EY -7.90 -4.07 0.20 1.63 2.03 1.02 0.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.28 0.47 0.47 0.41 0.51 0.74 -19.57%

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