[SEALINK] YoY Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
30-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 40.86%
YoY- 41.9%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 72,840 29,920 28,980 82,524 28,160 38,468 49,336 6.70%
PBT -28,928 -38,048 -39,820 -19,552 -42,336 -57,876 -41,448 -5.81%
Tax -8 2,832 444 -2,592 0 13,248 -528 -50.23%
NP -28,936 -35,216 -39,376 -22,144 -42,336 -44,628 -41,976 -6.00%
-
NP to SH -30,032 -35,216 -39,376 -22,144 -38,112 -44,628 -41,976 -5.42%
-
Tax Rate - - - - - - - -
Total Cost 101,776 65,136 68,356 104,668 70,496 83,096 91,312 1.82%
-
Net Worth 209,999 219,999 280,000 330,000 354,999 365,000 444,999 -11.75%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 209,999 219,999 280,000 330,000 354,999 365,000 444,999 -11.75%
NOSH 500,000 500,000 500,000 500,000 500,000 500,000 500,000 0.00%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -39.73% -117.70% -135.87% -26.83% -150.34% -116.01% -85.08% -
ROE -14.30% -16.01% -14.06% -6.71% -10.74% -12.23% -9.43% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 14.57 5.98 5.80 16.50 5.63 7.69 9.87 6.70%
EPS -6.00 -7.04 -7.88 -4.44 -7.64 -8.92 -8.40 -5.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.44 0.56 0.66 0.71 0.73 0.89 -11.75%
Adjusted Per Share Value based on latest NOSH - 500,000
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 14.57 5.98 5.80 16.50 5.63 7.69 9.87 6.70%
EPS -6.00 -7.04 -7.88 -4.44 -7.64 -8.92 -8.40 -5.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.44 0.56 0.66 0.71 0.73 0.89 -11.75%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.11 0.11 0.285 0.19 0.205 0.14 0.19 -
P/RPS 0.76 1.84 4.92 1.15 3.64 1.82 1.93 -14.38%
P/EPS -1.83 -1.56 -3.62 -4.29 -2.69 -1.57 -2.26 -3.45%
EY -54.60 -64.03 -27.63 -23.31 -37.18 -63.75 -44.19 3.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.25 0.51 0.29 0.29 0.19 0.21 3.62%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/05/23 31/05/22 31/05/21 30/06/20 21/05/19 22/05/18 30/05/17 -
Price 0.09 0.10 0.215 0.225 0.145 0.135 0.165 -
P/RPS 0.62 1.67 3.71 1.36 2.57 1.75 1.67 -15.21%
P/EPS -1.50 -1.42 -2.73 -5.08 -1.90 -1.51 -1.97 -4.43%
EY -66.74 -70.43 -36.63 -19.68 -52.57 -66.12 -50.88 4.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.23 0.38 0.34 0.20 0.18 0.19 1.68%

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