[SEALINK] QoQ 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- -44.01%
YoY- -48.87%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
Quarter 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 35,526 68,093 47,199 51,201 80,302 20,614 4.89%
PBT 6,143 379 3,623 7,093 10,702 10,592 1,589 146.12%
Tax -1,359 451 -1,320 -1,857 -1,351 -996 -1,065 17.62%
NP 4,784 830 2,303 5,236 9,351 9,596 524 336.23%
-
NP to SH 4,784 830 2,303 5,236 9,351 9,596 524 336.23%
-
Tax Rate 22.12% -119.00% 36.43% 26.18% 12.62% 9.40% 67.02% -
Total Cost 17,362 34,696 65,790 41,963 41,850 70,706 20,090 -9.26%
-
Net Worth 449,999 434,913 445,580 438,826 445,047 438,877 440,159 1.48%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - 13,464 - - - -
Div Payout % - - - 257.14% - - - -
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 449,999 434,913 445,580 438,826 445,047 438,877 440,159 1.48%
NOSH 500,000 488,666 500,652 498,666 500,053 498,724 523,999 -3.07%
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% 2.34% 3.38% 11.09% 18.26% 11.95% 2.54% -
ROE 1.06% 0.19% 0.52% 1.19% 2.10% 2.19% 0.12% -
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 7.27 13.60 9.47 10.24 16.10 3.93 8.30%
EPS 0.96 0.17 0.46 1.05 1.87 1.92 0.10 351.07%
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 7.11 13.62 9.44 10.24 16.06 4.12 4.95%
EPS 0.96 0.17 0.46 1.05 1.87 1.92 0.10 351.07%
DPS 0.00 0.00 0.00 2.69 0.00 0.00 0.00 -
NAPS 0.90 0.8698 0.8912 0.8777 0.8901 0.8778 0.8803 1.48%
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 5.91 3.38 6.55 7.32 3.91 15.25 -28.27%
P/EPS 42.85 253.16 100.00 59.05 40.11 32.74 600.00 -82.75%
EY 2.33 0.39 1.00 1.69 2.49 3.05 0.17 471.80%
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 5.91 3.31 6.34 6.15 4.16 15.76 -34.49%
P/EPS 38.67 253.16 97.83 57.14 33.69 34.82 620.00 -84.24%
EY 2.59 0.39 1.02 1.75 2.97 2.87 0.16 538.82%
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