[SEALINK] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -56.02%
YoY- 339.5%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 43,552 22,146 35,526 68,093 47,199 51,201 80,302 -33.51%
PBT 5,605 6,143 379 3,623 7,093 10,702 10,592 -34.60%
Tax -1,962 -1,359 451 -1,320 -1,857 -1,351 -996 57.20%
NP 3,643 4,784 830 2,303 5,236 9,351 9,596 -47.60%
-
NP to SH 3,643 4,784 830 2,303 5,236 9,351 9,596 -47.60%
-
Tax Rate 35.00% 22.12% -119.00% 36.43% 26.18% 12.62% 9.40% -
Total Cost 39,909 17,362 34,696 65,790 41,963 41,850 70,706 -31.72%
-
Net Worth 455,000 449,999 434,913 445,580 438,826 445,047 438,877 2.43%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 5,000 - - - 13,464 - - -
Div Payout % 137.25% - - - 257.14% - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 455,000 449,999 434,913 445,580 438,826 445,047 438,877 2.43%
NOSH 500,000 500,000 488,666 500,652 498,666 500,053 498,724 0.17%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 8.36% 21.60% 2.34% 3.38% 11.09% 18.26% 11.95% -
ROE 0.80% 1.06% 0.19% 0.52% 1.19% 2.10% 2.19% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 8.71 4.43 7.27 13.60 9.47 10.24 16.10 -33.63%
EPS 0.73 0.96 0.17 0.46 1.05 1.87 1.92 -47.54%
DPS 1.00 0.00 0.00 0.00 2.70 0.00 0.00 -
NAPS 0.91 0.90 0.89 0.89 0.88 0.89 0.88 2.26%
Adjusted Per Share Value based on latest NOSH - 500,652
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 8.71 4.43 7.11 13.62 9.44 10.24 16.06 -33.52%
EPS 0.73 0.96 0.17 0.46 1.05 1.87 1.92 -47.54%
DPS 1.00 0.00 0.00 0.00 2.69 0.00 0.00 -
NAPS 0.91 0.90 0.8698 0.8912 0.8777 0.8901 0.8778 2.43%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.35 0.41 0.43 0.46 0.62 0.75 0.63 -
P/RPS 4.02 9.26 5.91 3.38 6.55 7.32 3.91 1.86%
P/EPS 48.04 42.85 253.16 100.00 59.05 40.11 32.74 29.15%
EY 2.08 2.33 0.39 1.00 1.69 2.49 3.05 -22.54%
DY 2.86 0.00 0.00 0.00 4.35 0.00 0.00 -
P/NAPS 0.38 0.46 0.48 0.52 0.70 0.84 0.72 -34.71%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 21/05/12 29/02/12 24/11/11 25/08/11 31/05/11 28/02/11 -
Price 0.34 0.37 0.43 0.45 0.60 0.63 0.67 -
P/RPS 3.90 8.35 5.91 3.31 6.34 6.15 4.16 -4.21%
P/EPS 46.66 38.67 253.16 97.83 57.14 33.69 34.82 21.56%
EY 2.14 2.59 0.39 1.02 1.75 2.97 2.87 -17.78%
DY 2.94 0.00 0.00 0.00 4.50 0.00 0.00 -
P/NAPS 0.37 0.41 0.48 0.51 0.68 0.71 0.76 -38.14%

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