[SEALINK] YoY Annualized 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- -22.81%
YoY- -28.97%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 132,306 179,253 125,905 221,990 192,786 222,252 263,418 -10.83%
PBT 10,317 21,308 23,214 28,557 35,820 66,988 84,524 -29.55%
Tax -1,428 -6,421 -6,981 -6,037 -4,116 -11,193 -9,892 -27.56%
NP 8,889 14,886 16,233 22,520 31,704 55,794 74,632 -29.84%
-
NP to SH 8,889 14,886 16,233 22,520 31,704 55,794 66,913 -28.55%
-
Tax Rate 13.84% 30.13% 30.07% 21.14% 11.49% 16.71% 11.70% -
Total Cost 123,417 164,366 109,672 199,470 161,082 166,457 188,786 -6.83%
-
Net Worth 449,999 449,999 449,999 444,736 419,611 419,959 155,003 19.42%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 449,999 449,999 449,999 444,736 419,611 419,959 155,003 19.42%
NOSH 500,000 500,000 500,000 499,704 499,537 499,952 201,303 16.36%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 6.72% 8.30% 12.89% 10.14% 16.45% 25.10% 28.33% -
ROE 1.98% 3.31% 3.61% 5.06% 7.56% 13.29% 43.17% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 26.46 35.85 25.18 44.42 38.59 44.45 130.86 -23.37%
EPS 1.77 2.97 3.25 4.51 6.35 11.16 33.24 -38.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.90 0.90 0.89 0.84 0.84 0.77 2.63%
Adjusted Per Share Value based on latest NOSH - 500,652
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 26.46 35.85 25.18 44.40 38.56 44.45 52.68 -10.83%
EPS 1.77 2.97 3.25 4.50 6.34 11.16 13.38 -28.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.90 0.90 0.8895 0.8392 0.8399 0.31 19.42%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.49 0.325 0.38 0.46 0.60 0.74 0.80 -
P/RPS 1.85 0.91 1.51 1.04 1.55 1.66 0.61 20.30%
P/EPS 27.56 10.92 11.70 10.21 9.45 6.63 2.41 50.07%
EY 3.63 9.16 8.54 9.80 10.58 15.08 41.55 -33.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.36 0.42 0.52 0.71 0.88 1.04 -10.34%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 18/11/14 19/11/13 23/11/12 24/11/11 30/11/10 23/11/09 20/11/08 -
Price 0.42 0.425 0.37 0.45 0.62 0.69 0.55 -
P/RPS 1.59 1.19 1.47 1.01 1.61 1.55 0.42 24.82%
P/EPS 23.62 14.27 11.40 9.99 9.77 6.18 1.65 55.79%
EY 4.23 7.01 8.77 10.01 10.24 16.17 60.44 -35.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.47 0.41 0.51 0.74 0.82 0.71 -6.64%

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