[SEALINK] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock

[SEALINK] SEALINK INTERNATIONAL BHD

Announcement Date

20-Aug-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

30-Jun-2013 [#2]

Profit Trend

QoQ- -10.69%

YoY- -8.6%

Quarter Report

SIB-Quarterly report YTD0613.pdf

Latest QR

Upcoming QR

SEALINK's Result

SEALINK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Annualized Quarter Result
Revenue	191,766	139,776	135,800	194,228	131,396	196,800	247,952	-4.18%
YoY %	37.20%	2.93%	-30.08%	47.82%	-33.23%	-20.63%	-	-
Horiz. %	77.34%	56.37%	54.77%	78.33%	52.99%	79.37%	100.00%	-
PBT	-35,366	9,512	15,054	21,474	23,496	35,590	50,552	-
YoY %	-471.80%	-36.81%	-29.90%	-8.61%	-33.98%	-29.60%	-	-
Horiz. %	-69.96%	18.82%	29.78%	42.48%	46.48%	70.40%	100.00%	-
Tax	5,208	-762	-2,546	-6,070	-6,642	-6,416	-4,044	-
YoY %	783.46%	70.07%	58.06%	8.61%	-3.52%	-58.65%	-	-
Horiz. %	-128.78%	18.84%	62.96%	150.10%	164.24%	158.65%	100.00%	-
NP	-30,158	8,750	12,508	15,404	16,854	29,174	46,508	-
YoY %	-444.66%	-30.04%	-18.80%	-8.60%	-42.23%	-37.27%	-	-
Horiz. %	-64.84%	18.81%	26.89%	33.12%	36.24%	62.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-30,158	8,750	12,508	15,404	16,854	29,174	46,508	-
YoY %	-444.66%	-30.04%	-18.80%	-8.60%	-42.23%	-37.27%	-	-
Horiz. %	-64.84%	18.81%	26.89%	33.12%	36.24%	62.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	8.01%	16.91%	28.27%	28.27%	18.03%	8.00%	-
YoY %	-	-52.63%	-40.18%	0.00%	56.79%	125.38%	-	-
Horiz. %	-	100.12%	211.38%	353.38%	353.38%	225.38%	100.00%	-
Total Cost	221,924	131,026	123,292	178,824	114,542	167,626	201,444	1.62%
YoY %	69.37%	6.27%	-31.05%	56.12%	-31.67%	-16.79%	-	-
Horiz. %	110.17%	65.04%	61.20%	88.77%	56.86%	83.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	469,999	479,999	449,999	439,999	455,000	439,608	425,073	1.68%
YoY %	-2.08%	6.67%	2.27%	-3.30%	3.50%	3.42%	-	-
Horiz. %	110.57%	112.92%	105.86%	103.51%	107.04%	103.42%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	-	-	10,000	-	10,000	26,975	40,006	-
YoY %	-	-	0.00%	-	-62.93%	-32.57%	-	-
Horiz. %	-	-	25.00%	-	25.00%	67.43%	100.00%	-
Div Payout %	-	-	79.95%	-	59.33%	92.47%	86.02%	-
YoY %	-	-	0.00%	-	-35.84%	7.50%	-	-
Horiz. %	-	-	92.94%	-	68.97%	107.50%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	469,999	479,999	449,999	439,999	455,000	439,608	425,073	1.68%
YoY %	-2.08%	6.67%	2.27%	-3.30%	3.50%	3.42%	-	-
Horiz. %	110.57%	112.92%	105.86%	103.51%	107.04%	103.42%	100.00%	-
NOSH	500,000	500,000	500,000	500,000	500,000	499,554	500,086	-0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.09%	-0.11%	-	-
Horiz. %	99.98%	99.98%	99.98%	99.98%	99.98%	99.89%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	-15.73%	6.26%	9.21%	7.93%	12.83%	14.82%	18.76%	-
YoY %	-351.28%	-32.03%	16.14%	-38.19%	-13.43%	-21.00%	-	-
Horiz. %	-83.85%	33.37%	49.09%	42.27%	68.39%	79.00%	100.00%	-
ROE	-6.42%	1.82%	2.78%	3.50%	3.70%	6.64%	10.94%	-
YoY %	-452.75%	-34.53%	-20.57%	-5.41%	-44.28%	-39.31%	-	-
Horiz. %	-58.68%	16.64%	25.41%	31.99%	33.82%	60.69%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	38.35	27.96	27.16	38.85	26.28	39.40	49.58	-4.18%
YoY %	37.16%	2.95%	-30.09%	47.83%	-33.30%	-20.53%	-	-
Horiz. %	77.35%	56.39%	54.78%	78.36%	53.01%	79.47%	100.00%	-
EPS	-6.04	1.76	2.50	3.08	3.38	5.84	9.30	-
YoY %	-443.18%	-29.60%	-18.83%	-8.88%	-42.12%	-37.20%	-	-
Horiz. %	-64.95%	18.92%	26.88%	33.12%	36.34%	62.80%	100.00%	-
DPS	0.00	0.00	2.00	0.00	2.00	5.40	8.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-62.96%	-32.50%	-	-
Horiz. %	0.00%	0.00%	25.00%	0.00%	25.00%	67.50%	100.00%	-
NAPS	0.94	0.96	0.90	0.88	0.91	0.88	0.85	1.68%
YoY %	-2.08%	6.67%	2.27%	-3.30%	3.41%	3.53%	-	-
Horiz. %	110.59%	112.94%	105.88%	103.53%	107.06%	103.53%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 500,000
RPS	38.35	27.96	27.16	38.85	26.28	39.36	49.59	-4.18%
YoY %	37.16%	2.95%	-30.09%	47.83%	-33.23%	-20.63%	-	-
Horiz. %	77.33%	56.38%	54.77%	78.34%	52.99%	79.37%	100.00%	-
EPS	-6.04	1.76	2.50	3.08	3.38	5.83	9.30	-
YoY %	-443.18%	-29.60%	-18.83%	-8.88%	-42.02%	-37.31%	-	-
Horiz. %	-64.95%	18.92%	26.88%	33.12%	36.34%	62.69%	100.00%	-
DPS	0.00	0.00	2.00	0.00	2.00	5.40	8.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-62.96%	-32.50%	-	-
Horiz. %	0.00%	0.00%	25.00%	0.00%	25.00%	67.50%	100.00%	-
NAPS	0.94	0.96	0.90	0.88	0.91	0.8792	0.8501	1.68%
YoY %	-2.08%	6.67%	2.27%	-3.30%	3.50%	3.42%	-	-
Horiz. %	110.58%	112.93%	105.87%	103.52%	107.05%	103.42%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	0.23	0.33	0.635	0.34	0.35	0.62	0.67	-
P/RPS	0.60	1.18	2.34	0.88	1.33	1.57	1.35	-12.63%
YoY %	-49.15%	-49.57%	165.91%	-33.83%	-15.29%	16.30%	-	-
Horiz. %	44.44%	87.41%	173.33%	65.19%	98.52%	116.30%	100.00%	-
P/EPS	-3.81	18.86	25.38	11.04	10.38	10.62	7.20	-
YoY %	-120.20%	-25.69%	129.89%	6.36%	-2.26%	47.50%	-	-
Horiz. %	-52.92%	261.94%	352.50%	153.33%	144.17%	147.50%	100.00%	-
EY	-26.22	5.30	3.94	9.06	9.63	9.42	13.88	-
YoY %	-594.72%	34.52%	-56.51%	-5.92%	2.23%	-32.13%	-	-
Horiz. %	-188.90%	38.18%	28.39%	65.27%	69.38%	67.87%	100.00%	-
DY	0.00	0.00	3.15	0.00	5.71	8.71	11.94	-
YoY %	0.00%	0.00%	0.00%	0.00%	-34.44%	-27.05%	-	-
Horiz. %	0.00%	0.00%	26.38%	0.00%	47.82%	72.95%	100.00%	-
P/NAPS	0.24	0.34	0.71	0.39	0.38	0.70	0.79	-17.99%
YoY %	-29.41%	-52.11%	82.05%	2.63%	-45.71%	-11.39%	-	-
Horiz. %	30.38%	43.04%	89.87%	49.37%	48.10%	88.61%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	25/08/16	20/08/15	18/08/14	20/08/13	28/08/12	25/08/11	26/08/10	-
Price	0.21	0.27	0.605	0.345	0.34	0.60	0.60	-
P/RPS	0.55	0.97	2.23	0.89	1.29	1.52	1.21	-12.30%
YoY %	-43.30%	-56.50%	150.56%	-31.01%	-15.13%	25.62%	-	-
Horiz. %	45.45%	80.17%	184.30%	73.55%	106.61%	125.62%	100.00%	-
P/EPS	-3.48	15.43	24.18	11.20	10.09	10.27	6.45	-
YoY %	-122.55%	-36.19%	115.89%	11.00%	-1.75%	59.22%	-	-
Horiz. %	-53.95%	239.22%	374.88%	173.64%	156.43%	159.22%	100.00%	-
EY	-28.72	6.48	4.13	8.93	9.91	9.73	15.50	-
YoY %	-543.21%	56.90%	-53.75%	-9.89%	1.85%	-37.23%	-	-
Horiz. %	-185.29%	41.81%	26.65%	57.61%	63.94%	62.77%	100.00%	-
DY	0.00	0.00	3.31	0.00	5.88	9.00	13.33	-
YoY %	0.00%	0.00%	0.00%	0.00%	-34.67%	-32.48%	-	-
Horiz. %	0.00%	0.00%	24.83%	0.00%	44.11%	67.52%	100.00%	-
P/NAPS	0.22	0.28	0.67	0.39	0.37	0.68	0.71	-17.72%
YoY %	-21.43%	-58.21%	71.79%	5.41%	-45.59%	-4.23%	-	-
Horiz. %	30.99%	39.44%	94.37%	54.93%	52.11%	95.77%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos