[SEALINK] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 272.58%
YoY- -9.87%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 221,992 136,328 144,768 202,060 88,584 204,804 316,712 -5.74%
PBT -32,080 12,532 22,980 22,780 24,572 42,808 57,840 -
Tax 7,260 -1,432 -4,392 -5,532 -5,436 -5,404 -5,784 -
NP -24,820 11,100 18,588 17,248 19,136 37,404 52,056 -
-
NP to SH -24,820 11,100 18,588 17,248 19,136 37,404 52,056 -
-
Tax Rate - 11.43% 19.11% 24.28% 22.12% 12.62% 10.00% -
Total Cost 246,812 125,228 126,180 184,812 69,448 167,400 264,656 -1.15%
-
Net Worth 469,999 469,999 455,000 435,000 449,999 445,047 435,468 1.27%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 469,999 469,999 455,000 435,000 449,999 445,047 435,468 1.27%
NOSH 500,000 500,000 500,000 500,000 500,000 500,053 500,538 -0.01%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -11.18% 8.14% 12.84% 8.54% 21.60% 18.26% 16.44% -
ROE -5.28% 2.36% 4.09% 3.97% 4.25% 8.40% 11.95% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 44.40 27.27 28.95 40.41 17.72 40.96 63.27 -5.72%
EPS -4.96 2.24 3.72 3.44 3.84 7.48 10.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.94 0.91 0.87 0.90 0.89 0.87 1.29%
Adjusted Per Share Value based on latest NOSH - 500,000
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 44.40 27.27 28.95 40.41 17.72 40.96 63.34 -5.74%
EPS -4.96 2.24 3.72 3.44 3.84 7.48 10.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.94 0.91 0.87 0.90 0.8901 0.8709 1.27%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.25 0.36 0.43 0.32 0.41 0.75 0.64 -
P/RPS 0.56 1.32 1.49 0.79 2.31 1.83 1.01 -9.35%
P/EPS -5.04 16.22 11.57 9.28 10.71 10.03 6.15 -
EY -19.86 6.17 8.65 10.78 9.33 9.97 16.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.38 0.47 0.37 0.46 0.84 0.74 -15.45%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 21/05/15 21/05/14 23/05/13 21/05/12 31/05/11 31/05/10 -
Price 0.215 0.365 0.555 0.36 0.37 0.63 0.66 -
P/RPS 0.48 1.34 1.92 0.89 2.09 1.54 1.04 -12.08%
P/EPS -4.33 16.44 14.93 10.44 9.67 8.42 6.35 -
EY -23.09 6.08 6.70 9.58 10.34 11.87 15.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.39 0.61 0.41 0.41 0.71 0.76 -18.04%

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