[SEALINK] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -410.0%
YoY- -149.36%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 26,174 20,257 9,052 6,164 23,003 37,941 13,865 11.16%
PBT -4,951 -7,165 -45,483 -17,445 -14,416 5,060 -9,870 -10.85%
Tax 216 -376 4,979 1,202 144 -778 -1,694 -
NP -4,735 -7,541 -40,504 -16,243 -14,272 4,282 -11,564 -13.82%
-
NP to SH -5,184 -7,541 -40,504 -16,243 -14,272 4,282 -11,564 -12.51%
-
Tax Rate - - - - - 15.38% - -
Total Cost 30,909 27,798 49,556 22,407 37,275 33,659 25,429 3.30%
-
Net Worth 224,999 215,000 224,999 284,999 330,000 370,000 384,999 -8.55%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 224,999 215,000 224,999 284,999 330,000 370,000 384,999 -8.55%
NOSH 500,000 500,000 500,000 500,000 500,000 500,000 500,000 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -18.09% -37.23% -447.46% -263.51% -62.04% 11.29% -83.40% -
ROE -2.30% -3.51% -18.00% -5.70% -4.32% 1.16% -3.00% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 5.23 4.05 1.81 1.23 4.60 7.59 2.77 11.16%
EPS -1.04 -1.51 -8.10 -3.25 -2.85 0.86 -2.31 -12.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.43 0.45 0.57 0.66 0.74 0.77 -8.55%
Adjusted Per Share Value based on latest NOSH - 500,000
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 5.23 4.05 1.81 1.23 4.60 7.59 2.77 11.16%
EPS -1.04 -1.51 -8.10 -3.25 -2.85 0.86 -2.31 -12.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.43 0.45 0.57 0.66 0.74 0.77 -8.55%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.17 0.10 0.14 0.19 0.445 0.105 0.13 -
P/RPS 3.25 2.47 7.73 15.41 9.67 1.38 4.69 -5.92%
P/EPS -16.40 -6.63 -1.73 -5.85 -15.59 12.26 -5.62 19.53%
EY -6.10 -15.08 -57.86 -17.10 -6.41 8.16 -17.79 -16.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.23 0.31 0.33 0.67 0.14 0.17 14.33%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 28/02/23 22/02/22 29/03/21 25/02/20 28/02/19 22/02/18 -
Price 0.18 0.125 0.125 0.30 0.34 0.115 0.145 -
P/RPS 3.44 3.09 6.90 24.33 7.39 1.52 5.23 -6.74%
P/EPS -17.36 -8.29 -1.54 -9.23 -11.91 13.43 -6.27 18.48%
EY -5.76 -12.07 -64.81 -10.83 -8.40 7.45 -15.95 -15.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.29 0.28 0.53 0.52 0.16 0.19 13.20%

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