[SEALINK] YoY Quarter Result on 30-Sep-2023 [#3]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
22-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -69.03%
YoY- 181.95%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 39,787 30,283 21,470 11,511 8,391 24,029 11,198 23.50%
PBT 14,523 3,485 -3,264 -8,015 -13,554 -3,418 -11,736 -
Tax -2,594 -618 488 73 815 -649 -2 229.87%
NP 11,929 2,867 -2,776 -7,942 -12,739 -4,067 -11,738 -
-
NP to SH 11,246 2,275 -2,776 -7,942 -12,739 -4,067 -11,738 -
-
Tax Rate 17.86% 17.73% - - - - - -
Total Cost 27,858 27,416 24,246 19,453 21,130 28,096 22,936 3.29%
-
Net Worth 239,999 230,000 230,000 264,999 305,000 349,999 365,000 -6.74%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 239,999 230,000 230,000 264,999 305,000 349,999 365,000 -6.74%
NOSH 500,000 500,000 500,000 500,000 500,000 500,000 500,000 0.00%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 29.98% 9.47% -12.93% -68.99% -151.82% -16.93% -104.82% -
ROE 4.69% 0.99% -1.21% -3.00% -4.18% -1.16% -3.22% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 7.96 6.06 4.29 2.30 1.68 4.81 2.24 23.50%
EPS 2.25 0.46 -0.56 -1.59 -2.55 -0.81 -2.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.46 0.46 0.53 0.61 0.70 0.73 -6.74%
Adjusted Per Share Value based on latest NOSH - 500,000
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 7.96 6.06 4.29 2.30 1.68 4.81 2.24 23.50%
EPS 2.25 0.46 -0.56 -1.59 -2.55 -0.81 -2.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.46 0.46 0.53 0.61 0.70 0.73 -6.74%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.325 0.185 0.07 0.175 0.145 0.435 0.15 -
P/RPS 4.08 3.05 1.63 7.60 8.64 9.05 6.70 -7.92%
P/EPS 14.45 40.66 -12.61 -11.02 -5.69 -53.48 -6.39 -
EY 6.92 2.46 -7.93 -9.08 -17.57 -1.87 -15.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.40 0.15 0.33 0.24 0.62 0.21 21.61%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 20/11/24 22/11/23 29/11/22 25/11/21 27/11/20 29/11/19 16/11/18 -
Price 0.275 0.22 0.11 0.125 0.155 0.42 0.135 -
P/RPS 3.46 3.63 2.56 5.43 9.24 8.74 6.03 -8.83%
P/EPS 12.23 48.35 -19.81 -7.87 -6.08 -51.64 -5.75 -
EY 8.18 2.07 -5.05 -12.71 -16.44 -1.94 -17.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.48 0.24 0.24 0.25 0.60 0.18 21.15%

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