KLSE (MYR): SEALINK (5145)
You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!
Last Price
0.195
Today's Change
+0.005 (2.63%)
Day's Change
0.19 - 0.20
Trading Volume
3,437,500
Market Cap
97 Million
NOSH
500 Million
Latest Quarter
31-Dec-2023 [#4]
Announcement Date
28-Feb-2024
Next Quarter
31-Mar-2024
Est. Ann. Date
31-May-2024
Est. Ann. Due Date
30-May-2024
QoQ | YoY
-327.87% | 31.26%
Revenue | NP to SH
106,197.000 | -3,070.000
RPS | P/RPS
21.24 Cent | 0.92
EPS | P/E | EY
-0.61 Cent | -31.76 | -3.15%
DPS | DY | Payout %
0.00 Cent | 0.00% | 0.00%
NAPS | P/NAPS
0.45 | 0.43
QoQ | YoY
43.43% | 84.78%
NP Margin | ROE
-1.65% | -1.36%
F.Y. | Ann. Date
31-Dec-2023 | 28-Feb-2024
Latest Audited Result
31-Dec-2023
Announcement Date
30-Apr-2024
Next Audited Result
31-Dec-2024
Est. Ann. Date
30-Apr-2025
Est. Ann. Due Date
29-Jun-2025
Revenue | NP to SH
106,197.000 | -3,832.000
RPS | P/RPS
21.24 Cent | 0.92
EPS | P/E | EY
-0.77 Cent | -25.44 | -3.93%
DPS | DY | Payout %
0.00 Cent | 0.00% | 0.00%
NAPS | P/NAPS
0.45 | 0.43
YoY
81.01%
NP Margin | ROE
-1.65% | -1.70%
F.Y. | Ann. Date
31-Dec-2023 | 28-Feb-2024
Revenue | NP to SH
106,197.000 | -3,832.000
RPS | P/RPS
21.24 Cent | 0.92
EPS | P/E | EY
-0.77 Cent | -25.44 | -3.93%
DPS | DY | Payout %
-
NAPS | P/NAPS
-
QoQ | YoY
-312.26% | 81.01%
NP Margin | ROE
-1.65% | -1.70%
F.Y. | Ann. Date
31-Dec-2023 | 28-Feb-2024
Last 10 FY Result | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 106,197 | 106,197 | 106,197 | 65,295 | 37,800 | 50,019 | 66,068 | 71,652 | 76,162 | 122,902 | 141,840 | 128,094 | -2.06% | |
PBT | -913 | -913 | -913 | -21,168 | -69,917 | -45,901 | -37,841 | -22,009 | -50,573 | -63,075 | -16,565 | 3,661 | - | |
Tax | -841 | -842 | -841 | 993 | 4,109 | 1,169 | 400 | 2,243 | -1,116 | 6,420 | 9,350 | 4,597 | - | |
NP | -1,754 | -1,755 | -1,754 | -20,175 | -65,808 | -44,732 | -37,441 | -19,766 | -51,689 | -56,655 | -7,215 | 8,258 | - | |
- | ||||||||||||||
NP to SH | -3,832 | -3,070 | -3,832 | -20,175 | -65,808 | -44,732 | -37,441 | -19,766 | -51,689 | -56,655 | -7,215 | 8,258 | - | |
- | ||||||||||||||
Tax Rate | - | - | - | - | - | - | - | - | - | - | - | -125.57% | - | |
Total Cost | 107,951 | 107,952 | 107,951 | 85,470 | 103,608 | 94,751 | 103,509 | 91,418 | 127,851 | 179,557 | 149,055 | 119,836 | -1.15% | |
- | ||||||||||||||
Net Worth | 224,999 | 224,999 | 224,999 | 215,000 | 224,999 | 284,999 | 330,000 | 370,000 | 384,999 | 455,000 | 500,000 | 460,000 | -7.63% |
Equity | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Worth | 224,999 | 224,999 | 224,999 | 215,000 | 224,999 | 284,999 | 330,000 | 370,000 | 384,999 | 455,000 | 500,000 | 460,000 | -7.63% | |
NOSH | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 0.00% |
Ratio Analysis | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
NP Margin | -1.65% | -1.65% | -1.65% | -30.90% | -174.10% | -89.43% | -56.67% | -27.59% | -67.87% | -46.10% | -5.09% | 6.45% | - | |
ROE | -1.70% | -1.36% | -1.70% | -9.38% | -29.25% | -15.70% | -11.35% | -5.34% | -13.43% | -12.45% | -1.44% | 1.80% | - |
Per Share | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
RPS | 21.24 | 21.24 | 21.24 | 13.06 | 7.56 | 10.00 | 13.21 | 14.33 | 15.23 | 24.58 | 28.37 | 25.62 | -2.06% | |
EPS | -0.77 | -0.61 | -0.77 | -4.03 | -13.16 | -8.95 | -7.49 | -3.95 | -10.34 | -11.33 | -1.44 | 1.65 | - | |
DPS | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | - | |
NAPS | 0.45 | 0.45 | 0.45 | 0.43 | 0.45 | 0.57 | 0.66 | 0.74 | 0.77 | 0.91 | 1.00 | 0.92 | -7.63% |
Adjusted Per Share Value based on latest NOSH - 500,000 | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
RPS | 21.24 | 21.24 | 21.24 | 13.06 | 7.56 | 10.00 | 13.21 | 14.33 | 15.23 | 24.58 | 28.37 | 25.62 | -2.06% | |
EPS | -0.77 | -0.61 | -0.77 | -4.03 | -13.16 | -8.95 | -7.49 | -3.95 | -10.34 | -11.33 | -1.44 | 1.65 | - | |
DPS | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | - | |
NAPS | 0.45 | 0.45 | 0.45 | 0.43 | 0.45 | 0.57 | 0.66 | 0.74 | 0.77 | 0.91 | 1.00 | 0.92 | -7.63% |
Price Multiplier on Financial Quarter End Date | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Date | 29/12/23 | 29/12/23 | 29/12/23 | 30/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 29/12/17 | 30/12/16 | 31/12/15 | 31/12/14 | - | |
Price | 0.17 | 0.17 | 0.17 | 0.10 | 0.14 | 0.19 | 0.445 | 0.105 | 0.13 | 0.16 | 0.26 | 0.345 | - | |
P/RPS | 0.80 | 0.80 | 0.80 | 0.77 | 1.85 | 1.90 | 3.37 | 0.73 | 0.85 | 0.65 | 0.92 | 1.35 | -5.64% | |
P/EPS | -22.18 | -27.69 | -22.18 | -2.48 | -1.06 | -2.12 | -5.94 | -2.66 | -1.26 | -1.41 | -18.02 | 20.89 | - | |
EY | -4.51 | -3.61 | -4.51 | -40.35 | -94.01 | -47.09 | -16.83 | -37.65 | -79.52 | -70.82 | -5.55 | 4.79 | - | |
DY | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | - | |
P/NAPS | 0.38 | 0.38 | 0.38 | 0.23 | 0.31 | 0.33 | 0.67 | 0.14 | 0.17 | 0.18 | 0.26 | 0.38 | 0.00% |
Price Multiplier on Announcement Date | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Date | 28/02/24 | 28/02/24 | 28/02/24 | 28/02/23 | 22/02/22 | 29/03/21 | 25/02/20 | 28/02/19 | 22/02/18 | 23/02/17 | 29/02/16 | 26/02/15 | - | |
Price | 0.18 | 0.18 | 0.18 | 0.125 | 0.125 | 0.30 | 0.34 | 0.115 | 0.145 | 0.19 | 0.245 | 0.375 | - | |
P/RPS | 0.85 | 0.85 | 0.85 | 0.96 | 1.65 | 3.00 | 2.57 | 0.80 | 0.95 | 0.77 | 0.86 | 1.46 | -5.83% | |
P/EPS | -23.49 | -29.32 | -23.49 | -3.10 | -0.95 | -3.35 | -4.54 | -2.91 | -1.40 | -1.68 | -16.98 | 22.71 | - | |
EY | -4.26 | -3.41 | -4.26 | -32.28 | -105.29 | -29.82 | -22.02 | -34.38 | -71.30 | -59.64 | -5.89 | 4.40 | - | |
DY | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | - | |
P/NAPS | 0.40 | 0.40 | 0.40 | 0.29 | 0.28 | 0.53 | 0.52 | 0.16 | 0.19 | 0.21 | 0.25 | 0.41 | -0.27% |
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.
if another QR results is positive , recovery is confirm for sealink . plus catalyst more contract awarded .
with NTA 0.45 , price now is damn cheap . TP 0.45 - 0.55
2024-01-19 09:25
Result show improvement in term of cash balance and debt. Outlook is good. Price is expected to go up if get any new contract.
2 months ago
OSV outlook is good. Increase in revenue already mean higher demand for OSV. Cash balance start to build up from the last quarter. Debt is greatly reduced. Increasing demand for OSV mean profit margin will increase. Most important catalyst is obtaining new contract which can get higher profit margin.
2 months ago
Sept to dec the demand for OSV tend to be lower due to weather factor. Q1 and q2 will see higher utilization rate for OSV.
2 months ago
looking at the char, there's possibilities bullish pennant breakout within 2-3months time... unfortunately, i am fedup waiting too long.. hahaha will sell if hit my tp 22-23
1 month ago
mudaBubu
waiting for goreng
2024-01-11 16:41