[SEALINK] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -3.36%
YoY- -8.3%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 146,320 154,777 132,306 179,253 125,905 221,990 192,786 -4.48%
PBT -34,017 -8,572 10,317 21,308 23,214 28,557 35,820 -
Tax 4,174 6,673 -1,428 -6,421 -6,981 -6,037 -4,116 -
NP -29,842 -1,898 8,889 14,886 16,233 22,520 31,704 -
-
NP to SH -29,842 -1,898 8,889 14,886 16,233 22,520 31,704 -
-
Tax Rate - - 13.84% 30.13% 30.07% 21.14% 11.49% -
Total Cost 176,162 156,675 123,417 164,366 109,672 199,470 161,082 1.50%
-
Net Worth 469,999 509,999 449,999 449,999 449,999 444,736 419,611 1.90%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 469,999 509,999 449,999 449,999 449,999 444,736 419,611 1.90%
NOSH 500,000 500,000 500,000 500,000 500,000 499,704 499,537 0.01%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -20.40% -1.23% 6.72% 8.30% 12.89% 10.14% 16.45% -
ROE -6.35% -0.37% 1.98% 3.31% 3.61% 5.06% 7.56% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 29.26 30.96 26.46 35.85 25.18 44.42 38.59 -4.50%
EPS -5.97 -0.37 1.77 2.97 3.25 4.51 6.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 1.02 0.90 0.90 0.90 0.89 0.84 1.89%
Adjusted Per Share Value based on latest NOSH - 500,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 29.26 30.96 26.46 35.85 25.18 44.40 38.56 -4.49%
EPS -5.97 -0.37 1.77 2.97 3.25 4.50 6.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 1.02 0.90 0.90 0.90 0.8895 0.8392 1.90%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.195 0.29 0.49 0.325 0.38 0.46 0.60 -
P/RPS 0.67 0.94 1.85 0.91 1.51 1.04 1.55 -13.03%
P/EPS -3.27 -76.37 27.56 10.92 11.70 10.21 9.45 -
EY -30.61 -1.31 3.63 9.16 8.54 9.80 10.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.28 0.54 0.36 0.42 0.52 0.71 -18.35%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 17/11/16 26/11/15 18/11/14 19/11/13 23/11/12 24/11/11 30/11/10 -
Price 0.185 0.285 0.42 0.425 0.37 0.45 0.62 -
P/RPS 0.63 0.92 1.59 1.19 1.47 1.01 1.61 -14.46%
P/EPS -3.10 -75.05 23.62 14.27 11.40 9.99 9.77 -
EY -32.26 -1.33 4.23 7.01 8.77 10.01 10.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.28 0.47 0.47 0.41 0.51 0.74 -19.57%

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