[SEALINK] YoY Quarter Result on 31-Mar-2013 [#1]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 119.45%
YoY- -9.87%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 55,498 34,082 36,192 50,515 22,146 51,201 79,178 -5.74%
PBT -8,020 3,133 5,745 5,695 6,143 10,702 14,460 -
Tax 1,815 -358 -1,098 -1,383 -1,359 -1,351 -1,446 -
NP -6,205 2,775 4,647 4,312 4,784 9,351 13,014 -
-
NP to SH -6,205 2,775 4,647 4,312 4,784 9,351 13,014 -
-
Tax Rate - 11.43% 19.11% 24.28% 22.12% 12.62% 10.00% -
Total Cost 61,703 31,307 31,545 46,203 17,362 41,850 66,164 -1.15%
-
Net Worth 469,999 469,999 455,000 435,000 449,999 445,047 435,468 1.27%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 469,999 469,999 455,000 435,000 449,999 445,047 435,468 1.27%
NOSH 500,000 500,000 500,000 500,000 500,000 500,053 500,538 -0.01%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -11.18% 8.14% 12.84% 8.54% 21.60% 18.26% 16.44% -
ROE -1.32% 0.59% 1.02% 0.99% 1.06% 2.10% 2.99% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 11.10 6.82 7.24 10.10 4.43 10.24 15.82 -5.72%
EPS -1.24 0.56 0.93 0.86 0.96 1.87 2.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.94 0.91 0.87 0.90 0.89 0.87 1.29%
Adjusted Per Share Value based on latest NOSH - 500,000
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 11.10 6.82 7.24 10.10 4.43 10.24 15.84 -5.74%
EPS -1.24 0.56 0.93 0.86 0.96 1.87 2.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.94 0.91 0.87 0.90 0.8901 0.8709 1.27%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.25 0.36 0.43 0.32 0.41 0.75 0.64 -
P/RPS 2.25 5.28 5.94 3.17 9.26 7.32 4.05 -9.32%
P/EPS -20.15 64.86 46.27 37.11 42.85 40.11 24.62 -
EY -4.96 1.54 2.16 2.70 2.33 2.49 4.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.38 0.47 0.37 0.46 0.84 0.74 -15.45%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 21/05/15 21/05/14 23/05/13 21/05/12 31/05/11 31/05/10 -
Price 0.215 0.365 0.555 0.36 0.37 0.63 0.66 -
P/RPS 1.94 5.35 7.67 3.56 8.35 6.15 4.17 -11.96%
P/EPS -17.32 65.77 59.72 41.74 38.67 33.69 25.38 -
EY -5.77 1.52 1.67 2.40 2.59 2.97 3.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.39 0.61 0.41 0.41 0.71 0.76 -18.04%

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