[SEALINK] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -406.67%
YoY- -187.37%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 109,740 95,883 55,498 141,840 116,083 69,888 34,082 117.58%
PBT -25,513 -17,683 -8,020 -16,565 -6,429 4,756 3,133 -
Tax 3,131 2,604 1,815 9,350 5,005 -381 -358 -
NP -22,382 -15,079 -6,205 -7,215 -1,424 4,375 2,775 -
-
NP to SH -22,382 -15,079 -6,205 -7,215 -1,424 4,375 2,775 -
-
Tax Rate - - - - - 8.01% 11.43% -
Total Cost 132,122 110,962 61,703 149,055 117,507 65,513 31,307 160.46%
-
Net Worth 469,999 469,999 469,999 500,000 509,999 479,999 469,999 0.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 469,999 469,999 469,999 500,000 509,999 479,999 469,999 0.00%
NOSH 500,000 500,000 500,000 500,000 500,000 500,000 500,000 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -20.40% -15.73% -11.18% -5.09% -1.23% 6.26% 8.14% -
ROE -4.76% -3.21% -1.32% -1.44% -0.28% 0.91% 0.59% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 21.95 19.18 11.10 28.37 23.22 13.98 6.82 117.52%
EPS -4.48 -3.02 -1.24 -1.44 -0.28 0.88 0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.94 0.94 1.00 1.02 0.96 0.94 0.00%
Adjusted Per Share Value based on latest NOSH - 500,000
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 21.95 19.18 11.10 28.37 23.22 13.98 6.82 117.52%
EPS -4.48 -3.02 -1.24 -1.44 -0.28 0.88 0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.94 0.94 1.00 1.02 0.96 0.94 0.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.195 0.23 0.25 0.26 0.29 0.33 0.36 -
P/RPS 0.89 1.20 2.25 0.92 1.25 2.36 5.28 -69.38%
P/EPS -4.36 -7.63 -20.15 -18.02 -101.83 37.71 64.86 -
EY -22.96 -13.11 -4.96 -5.55 -0.98 2.65 1.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.24 0.27 0.26 0.28 0.34 0.38 -32.58%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 17/11/16 25/08/16 26/05/16 29/02/16 26/11/15 20/08/15 21/05/15 -
Price 0.185 0.21 0.215 0.245 0.285 0.27 0.365 -
P/RPS 0.84 1.10 1.94 0.86 1.23 1.93 5.35 -70.79%
P/EPS -4.13 -6.96 -17.32 -16.98 -100.07 30.86 65.77 -
EY -24.20 -14.36 -5.77 -5.89 -1.00 3.24 1.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.22 0.23 0.25 0.28 0.28 0.39 -35.85%

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