[SEALINK] YoY Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- -80.88%
YoY- -22.96%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 80,023 45,038 28,748 43,855 43,065 33,711 62,297 4.25%
PBT 4,040 -14,004 -24,434 -28,456 -23,425 -27,069 -40,703 -
Tax -1,057 1,370 -870 -33 256 3,021 577 -
NP 2,983 -12,634 -25,304 -28,489 -23,169 -24,048 -40,126 -
-
NP to SH 1,354 -12,634 -25,304 -28,489 -23,169 -24,048 -40,126 -
-
Tax Rate 26.16% - - - - - - -
Total Cost 77,040 57,672 54,052 72,344 66,234 57,759 102,423 -4.63%
-
Net Worth 230,000 230,000 264,999 305,000 349,999 365,000 405,000 -8.99%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 230,000 230,000 264,999 305,000 349,999 365,000 405,000 -8.99%
NOSH 500,000 500,000 500,000 500,000 500,000 500,000 500,000 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 3.73% -28.05% -88.02% -64.96% -53.80% -71.34% -64.41% -
ROE 0.59% -5.49% -9.55% -9.34% -6.62% -6.59% -9.91% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 16.00 9.01 5.75 8.77 8.61 6.74 12.46 4.25%
EPS 0.27 -2.53 -5.06 -5.70 -4.63 -4.81 -8.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.46 0.53 0.61 0.70 0.73 0.81 -8.99%
Adjusted Per Share Value based on latest NOSH - 500,000
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 16.00 9.01 5.75 8.77 8.61 6.74 12.46 4.25%
EPS 0.27 -2.53 -5.06 -5.70 -4.63 -4.81 -8.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.46 0.53 0.61 0.70 0.73 0.81 -8.99%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.185 0.07 0.175 0.145 0.435 0.15 0.155 -
P/RPS 1.16 0.78 3.04 1.65 5.05 2.22 1.24 -1.10%
P/EPS 68.32 -2.77 -3.46 -2.54 -9.39 -3.12 -1.93 -
EY 1.46 -36.10 -28.92 -39.30 -10.65 -32.06 -51.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.15 0.33 0.24 0.62 0.21 0.19 13.20%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 22/11/23 29/11/22 25/11/21 27/11/20 29/11/19 16/11/18 06/11/17 -
Price 0.22 0.11 0.125 0.155 0.42 0.135 0.16 -
P/RPS 1.37 1.22 2.17 1.77 4.88 2.00 1.28 1.13%
P/EPS 81.24 -4.35 -2.47 -2.72 -9.06 -2.81 -1.99 -
EY 1.23 -22.97 -40.49 -36.76 -11.03 -35.63 -50.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.24 0.24 0.25 0.60 0.18 0.20 15.70%

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