[SEALINK] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 55.99%
YoY- -37.27%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 22,146 202,019 166,493 98,400 51,201 224,892 144,590 -71.34%
PBT 6,143 21,797 21,418 17,795 10,702 37,457 26,865 -62.57%
Tax -1,359 -4,077 -4,528 -3,208 -1,351 -4,083 -3,087 -42.10%
NP 4,784 17,720 16,890 14,587 9,351 33,374 23,778 -65.63%
-
NP to SH 4,784 17,720 16,890 14,587 9,351 33,374 23,778 -65.63%
-
Tax Rate 22.12% 18.70% 21.14% 18.03% 12.62% 10.90% 11.49% -
Total Cost 17,362 184,299 149,603 83,813 41,850 191,518 120,812 -72.53%
-
Net Worth 449,999 445,581 444,736 439,608 445,047 440,039 419,611 4.76%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - 13,487 - - - -
Div Payout % - - - 92.47% - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 449,999 445,581 444,736 439,608 445,047 440,039 419,611 4.76%
NOSH 500,000 500,653 499,704 499,554 500,053 500,044 499,537 0.06%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 21.60% 8.77% 10.14% 14.82% 18.26% 14.84% 16.45% -
ROE 1.06% 3.98% 3.80% 3.32% 2.10% 7.58% 5.67% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 4.43 40.35 33.32 19.70 10.24 44.97 28.94 -71.35%
EPS 0.96 3.54 3.38 2.92 1.87 6.67 4.76 -65.57%
DPS 0.00 0.00 0.00 2.70 0.00 0.00 0.00 -
NAPS 0.90 0.89 0.89 0.88 0.89 0.88 0.84 4.70%
Adjusted Per Share Value based on latest NOSH - 498,666
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 4.43 40.40 33.30 19.68 10.24 44.98 28.92 -71.33%
EPS 0.96 3.54 3.38 2.92 1.87 6.67 4.76 -65.57%
DPS 0.00 0.00 0.00 2.70 0.00 0.00 0.00 -
NAPS 0.90 0.8912 0.8895 0.8792 0.8901 0.8801 0.8392 4.76%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.41 0.43 0.46 0.62 0.75 0.63 0.60 -
P/RPS 9.26 1.07 1.38 3.15 7.32 1.40 2.07 171.24%
P/EPS 42.85 12.15 13.61 21.23 40.11 9.44 12.61 125.85%
EY 2.33 8.23 7.35 4.71 2.49 10.59 7.93 -55.77%
DY 0.00 0.00 0.00 4.35 0.00 0.00 0.00 -
P/NAPS 0.46 0.48 0.52 0.70 0.84 0.72 0.71 -25.10%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 21/05/12 29/02/12 24/11/11 25/08/11 31/05/11 28/02/11 30/11/10 -
Price 0.37 0.43 0.45 0.60 0.63 0.67 0.62 -
P/RPS 8.35 1.07 1.35 3.05 6.15 1.49 2.14 147.64%
P/EPS 38.67 12.15 13.31 20.55 33.69 10.04 13.03 106.37%
EY 2.59 8.23 7.51 4.87 2.97 9.96 7.68 -51.51%
DY 0.00 0.00 0.00 4.50 0.00 0.00 0.00 -
P/NAPS 0.41 0.48 0.51 0.68 0.71 0.76 0.74 -32.51%

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