[SEALINK] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -182.09%
YoY- -156.4%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 134,440 97,114 50,515 121,764 94,429 65,698 22,146 232.41%
PBT 15,981 10,737 5,695 -4,123 17,411 11,748 6,143 89.04%
Tax -4,816 -3,035 -1,383 -5,871 -5,236 -3,321 -1,359 132.26%
NP 11,165 7,702 4,312 -9,994 12,175 8,427 4,784 75.85%
-
NP to SH 11,165 7,702 4,312 -9,994 12,175 8,427 4,784 75.85%
-
Tax Rate 30.14% 28.27% 24.28% - 30.07% 28.27% 22.12% -
Total Cost 123,275 89,412 46,203 131,758 82,254 57,271 17,362 268.97%
-
Net Worth 449,999 439,999 435,000 430,000 449,999 455,000 449,999 0.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - 5,000 - -
Div Payout % - - - - - 59.33% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 449,999 439,999 435,000 430,000 449,999 455,000 449,999 0.00%
NOSH 500,000 500,000 500,000 500,000 500,000 500,000 500,000 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 8.30% 7.93% 8.54% -8.21% 12.89% 12.83% 21.60% -
ROE 2.48% 1.75% 0.99% -2.32% 2.71% 1.85% 1.06% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 26.89 19.42 10.10 24.35 18.89 13.14 4.43 232.39%
EPS 2.23 1.54 0.86 -2.00 2.44 1.69 0.96 75.30%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.90 0.88 0.87 0.86 0.90 0.91 0.90 0.00%
Adjusted Per Share Value based on latest NOSH - 500,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 26.89 19.42 10.10 24.35 18.89 13.14 4.43 232.39%
EPS 2.23 1.54 0.86 -2.00 2.44 1.69 0.96 75.30%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.90 0.88 0.87 0.86 0.90 0.91 0.90 0.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.325 0.34 0.32 0.36 0.38 0.35 0.41 -
P/RPS 1.21 1.75 3.17 1.48 2.01 2.66 9.26 -74.21%
P/EPS 14.55 22.07 37.11 -18.01 15.61 20.77 42.85 -51.29%
EY 6.87 4.53 2.70 -5.55 6.41 4.82 2.33 105.48%
DY 0.00 0.00 0.00 0.00 0.00 2.86 0.00 -
P/NAPS 0.36 0.39 0.37 0.42 0.42 0.38 0.46 -15.06%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 19/11/13 20/08/13 23/05/13 22/02/13 23/11/12 28/08/12 21/05/12 -
Price 0.425 0.345 0.36 0.36 0.37 0.34 0.37 -
P/RPS 1.58 1.78 3.56 1.48 1.96 2.59 8.35 -67.00%
P/EPS 19.03 22.40 41.74 -18.01 15.20 20.17 38.67 -37.64%
EY 5.25 4.46 2.40 -5.55 6.58 4.96 2.59 60.09%
DY 0.00 0.00 0.00 0.00 0.00 2.94 0.00 -
P/NAPS 0.47 0.39 0.41 0.42 0.41 0.37 0.41 9.52%

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