[SEALINK] QoQ TTM Result on 30-Sep-2021 [#3]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 10.35%
YoY- 2.84%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 44,131 38,035 37,800 34,912 31,792 36,633 50,019 -8.03%
PBT -64,238 -69,473 -69,916 -41,878 -47,417 -50,968 -45,901 25.19%
Tax 5,934 4,706 4,109 332 1,074 1,928 1,169 196.24%
NP -58,304 -64,767 -65,807 -41,546 -46,343 -49,040 -44,732 19.37%
-
NP to SH -58,304 -64,767 -65,807 -41,546 -46,343 -49,040 -44,732 19.37%
-
Tax Rate - - - - - - - -
Total Cost 102,435 102,802 103,607 76,458 78,135 85,673 94,751 5.35%
-
Net Worth 224,999 219,999 224,999 264,999 275,000 280,000 284,999 -14.61%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 224,999 219,999 224,999 264,999 275,000 280,000 284,999 -14.61%
NOSH 500,000 500,000 500,000 500,000 500,000 500,000 500,000 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -132.12% -170.28% -174.09% -119.00% -145.77% -133.87% -89.43% -
ROE -25.91% -29.44% -29.25% -15.68% -16.85% -17.51% -15.70% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 8.83 7.61 7.56 6.98 6.36 7.33 10.00 -7.98%
EPS -11.66 -12.95 -13.16 -8.31 -9.27 -9.81 -8.95 19.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.44 0.45 0.53 0.55 0.56 0.57 -14.61%
Adjusted Per Share Value based on latest NOSH - 500,000
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 8.83 7.61 7.56 6.98 6.36 7.33 10.00 -7.98%
EPS -11.66 -12.95 -13.16 -8.31 -9.27 -9.81 -8.95 19.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.44 0.45 0.53 0.55 0.56 0.57 -14.61%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.08 0.11 0.14 0.175 0.205 0.285 0.19 -
P/RPS 0.91 1.45 1.85 2.51 3.22 3.89 1.90 -38.86%
P/EPS -0.69 -0.85 -1.06 -2.11 -2.21 -2.91 -2.12 -52.78%
EY -145.76 -117.76 -94.01 -47.48 -45.21 -34.41 -47.09 112.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.25 0.31 0.33 0.37 0.51 0.33 -33.31%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 31/05/22 22/02/22 25/11/21 17/09/21 31/05/21 29/03/21 -
Price 0.075 0.10 0.125 0.125 0.18 0.215 0.30 -
P/RPS 0.85 1.31 1.65 1.79 2.83 2.93 3.00 -56.96%
P/EPS -0.64 -0.77 -0.95 -1.50 -1.94 -2.19 -3.35 -66.92%
EY -155.48 -129.53 -105.29 -66.47 -51.49 -45.62 -29.82 201.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.23 0.28 0.24 0.33 0.38 0.53 -53.23%

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