[SEALINK] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 57.59%
YoY- -38.69%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 80,302 20,614 44,798 79,178 26,088 61,643 53,747 30.59%
PBT 10,592 1,589 10,816 14,460 8,487 11,415 12,391 -9.90%
Tax -996 -1,065 -576 -1,446 -229 -987 -2,198 -40.91%
NP 9,596 524 10,240 13,014 8,258 10,428 10,193 -3.93%
-
NP to SH 9,596 524 10,240 13,014 8,258 10,428 10,193 -3.93%
-
Tax Rate 9.40% 67.02% 5.33% 10.00% 2.70% 8.65% 17.74% -
Total Cost 70,706 20,090 34,558 66,164 17,830 51,215 43,554 38.00%
-
Net Worth 438,877 440,159 424,585 435,468 425,412 419,115 404,722 5.53%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - 19,980 - - - 19,986 -
Div Payout % - - 195.12% - - - 196.08% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 438,877 440,159 424,585 435,468 425,412 419,115 404,722 5.53%
NOSH 498,724 523,999 499,512 500,538 500,484 498,947 499,656 -0.12%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 11.95% 2.54% 22.86% 16.44% 31.65% 16.92% 18.96% -
ROE 2.19% 0.12% 2.41% 2.99% 1.94% 2.49% 2.52% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 16.10 3.93 8.97 15.82 5.21 12.35 10.76 30.72%
EPS 1.92 0.10 2.05 2.60 1.65 2.09 2.04 -3.95%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 4.00 -
NAPS 0.88 0.84 0.85 0.87 0.85 0.84 0.81 5.66%
Adjusted Per Share Value based on latest NOSH - 500,538
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 16.06 4.12 8.96 15.84 5.22 12.33 10.75 30.58%
EPS 1.92 0.10 2.05 2.60 1.65 2.09 2.04 -3.95%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 4.00 -
NAPS 0.8778 0.8803 0.8492 0.8709 0.8508 0.8382 0.8094 5.54%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.63 0.60 0.67 0.64 0.64 0.74 0.76 -
P/RPS 3.91 15.25 7.47 4.05 12.28 5.99 7.07 -32.55%
P/EPS 32.74 600.00 32.68 24.62 38.79 35.41 37.25 -8.22%
EY 3.05 0.17 3.06 4.06 2.58 2.82 2.68 8.97%
DY 0.00 0.00 5.97 0.00 0.00 0.00 5.26 -
P/NAPS 0.72 0.71 0.79 0.74 0.75 0.88 0.94 -16.24%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 30/11/10 26/08/10 31/05/10 25/02/10 23/11/09 26/08/09 -
Price 0.67 0.62 0.60 0.66 0.68 0.69 0.79 -
P/RPS 4.16 15.76 6.69 4.17 13.05 5.58 7.34 -31.44%
P/EPS 34.82 620.00 29.27 25.38 41.21 33.01 38.73 -6.83%
EY 2.87 0.16 3.42 3.94 2.43 3.03 2.58 7.33%
DY 0.00 0.00 6.67 0.00 0.00 0.00 5.06 -
P/NAPS 0.76 0.74 0.71 0.76 0.80 0.82 0.98 -15.55%

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