[SEALINK] QoQ 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- 476.39%
YoY- -48.84%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 27,335 28,731 43,552 22,146 35,526 68,093 47,199 -30.40%
PBT -21,534 5,663 5,605 6,143 379 3,623 7,093 -
Tax -635 -1,915 -1,962 -1,359 451 -1,320 -1,857 -50.94%
NP -22,169 3,748 3,643 4,784 830 2,303 5,236 -
-
NP to SH -22,169 3,748 3,643 4,784 830 2,303 5,236 -
-
Tax Rate - 33.82% 35.00% 22.12% -119.00% 36.43% 26.18% -
Total Cost 49,504 24,983 39,909 17,362 34,696 65,790 41,963 11.59%
-
Net Worth 430,000 449,999 455,000 449,999 434,913 445,580 438,826 -1.33%
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 - - - 13,464 -
Div Payout % - - 137.25% - - - 257.14% -
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 430,000 449,999 455,000 449,999 434,913 445,580 438,826 -1.33%
NOSH 500,000 500,000 500,000 500,000 488,666 500,652 498,666 0.17%
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 -81.10% 13.05% 8.36% 21.60% 2.34% 3.38% 11.09% -
ROE -5.16% 0.83% 0.80% 1.06% 0.19% 0.52% 1.19% -
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 5.47 5.75 8.71 4.43 7.27 13.60 9.47 -30.52%
EPS -4.43 0.75 0.73 0.96 0.17 0.46 1.05 -
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 5.47 5.75 8.71 4.43 7.11 13.62 9.44 -30.38%
EPS -4.43 0.75 0.73 0.96 0.17 0.46 1.05 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 2.69 -
NAPS 0.86 0.90 0.91 0.90 0.8698 0.8912 0.8777 -1.34%
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 6.58 6.61 4.02 9.26 5.91 3.38 6.55 0.30%
P/EPS -8.12 50.69 48.04 42.85 253.16 100.00 59.05 -
EY -12.32 1.97 2.08 2.33 0.39 1.00 1.69 -
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 6.58 6.44 3.90 8.35 5.91 3.31 6.34 2.49%
P/EPS -8.12 49.36 46.66 38.67 253.16 97.83 57.14 -
EY -12.32 2.03 2.14 2.59 0.39 1.02 1.75 -
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