[SEALINK] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -73.0%
YoY- -48.84%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 121,764 94,429 65,698 22,146 202,019 166,493 98,400 15.18%
PBT -4,123 17,411 11,748 6,143 21,797 21,418 17,795 -
Tax -5,871 -5,236 -3,321 -1,359 -4,077 -4,528 -3,208 49.34%
NP -9,994 12,175 8,427 4,784 17,720 16,890 14,587 -
-
NP to SH -9,994 12,175 8,427 4,784 17,720 16,890 14,587 -
-
Tax Rate - 30.07% 28.27% 22.12% 18.70% 21.14% 18.03% -
Total Cost 131,758 82,254 57,271 17,362 184,299 149,603 83,813 35.01%
-
Net Worth 430,000 449,999 455,000 449,999 445,581 444,736 439,608 -1.45%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - 5,000 - - - 13,487 -
Div Payout % - - 59.33% - - - 92.47% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 430,000 449,999 455,000 449,999 445,581 444,736 439,608 -1.45%
NOSH 500,000 500,000 500,000 500,000 500,653 499,704 499,554 0.05%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -8.21% 12.89% 12.83% 21.60% 8.77% 10.14% 14.82% -
ROE -2.32% 2.71% 1.85% 1.06% 3.98% 3.80% 3.32% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 24.35 18.89 13.14 4.43 40.35 33.32 19.70 15.10%
EPS -2.00 2.44 1.69 0.96 3.54 3.38 2.92 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 2.70 -
NAPS 0.86 0.90 0.91 0.90 0.89 0.89 0.88 -1.51%
Adjusted Per Share Value based on latest NOSH - 500,000
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 24.35 18.89 13.14 4.43 40.40 33.30 19.68 15.17%
EPS -2.00 2.44 1.69 0.96 3.54 3.38 2.92 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 2.70 -
NAPS 0.86 0.90 0.91 0.90 0.8912 0.8895 0.8792 -1.45%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.36 0.38 0.35 0.41 0.43 0.46 0.62 -
P/RPS 1.48 2.01 2.66 9.26 1.07 1.38 3.15 -39.42%
P/EPS -18.01 15.61 20.77 42.85 12.15 13.61 21.23 -
EY -5.55 6.41 4.82 2.33 8.23 7.35 4.71 -
DY 0.00 0.00 2.86 0.00 0.00 0.00 4.35 -
P/NAPS 0.42 0.42 0.38 0.46 0.48 0.52 0.70 -28.75%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 22/02/13 23/11/12 28/08/12 21/05/12 29/02/12 24/11/11 25/08/11 -
Price 0.36 0.37 0.34 0.37 0.43 0.45 0.60 -
P/RPS 1.48 1.96 2.59 8.35 1.07 1.35 3.05 -38.11%
P/EPS -18.01 15.20 20.17 38.67 12.15 13.31 20.55 -
EY -5.55 6.58 4.96 2.59 8.23 7.51 4.87 -
DY 0.00 0.00 2.94 0.00 0.00 0.00 4.50 -
P/NAPS 0.42 0.41 0.37 0.41 0.48 0.51 0.68 -27.36%

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