[SEALINK] YoY Cumulative 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- 15.79%
YoY- -28.97%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 99,230 134,440 94,429 166,493 144,590 166,689 197,564 -10.83%
PBT 7,738 15,981 17,411 21,418 26,865 50,241 63,393 -29.55%
Tax -1,071 -4,816 -5,236 -4,528 -3,087 -8,395 -7,419 -27.56%
NP 6,667 11,165 12,175 16,890 23,778 41,846 55,974 -29.84%
-
NP to SH 6,667 11,165 12,175 16,890 23,778 41,846 50,185 -28.55%
-
Tax Rate 13.84% 30.14% 30.07% 21.14% 11.49% 16.71% 11.70% -
Total Cost 92,563 123,275 82,254 149,603 120,812 124,843 141,590 -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 1.48% 2.48% 2.71% 3.80% 5.67% 9.96% 32.38% -
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 19.85 26.89 18.89 33.32 28.94 33.34 98.14 -23.37%
EPS 1.33 2.23 2.44 3.38 4.76 8.37 24.93 -38.63%
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 19.85 26.89 18.89 33.30 28.92 33.34 39.51 -10.83%
EPS 1.33 2.23 2.44 3.38 4.76 8.37 10.04 -28.59%
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 2.47 1.21 2.01 1.38 2.07 2.22 0.82 20.16%
P/EPS 36.75 14.55 15.61 13.61 12.61 8.84 3.21 50.09%
EY 2.72 6.87 6.41 7.35 7.93 11.31 31.16 -33.38%
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 2.12 1.58 1.96 1.35 2.14 2.07 0.56 24.82%
P/EPS 31.50 19.03 15.20 13.31 13.03 8.24 2.21 55.67%
EY 3.17 5.25 6.58 7.51 7.68 12.13 45.33 -35.80%
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