[SEALINK] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -691.49%
YoY- -2770.96%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 25,757 28,864 74,310 27,335 35,526 80,302 26,088 -0.21%
PBT -10,135 -4,077 930 -21,534 379 10,592 8,487 -
Tax 4,345 5,668 1,463 -635 451 -996 -229 -
NP -5,790 1,591 2,393 -22,169 830 9,596 8,258 -
-
NP to SH -5,790 1,591 2,393 -22,169 830 9,596 8,258 -
-
Tax Rate - - -157.31% - -119.00% 9.40% 2.70% -
Total Cost 31,547 27,273 71,917 49,504 34,696 70,706 17,830 9.97%
-
Net Worth 500,000 460,000 449,999 430,000 434,913 438,877 425,412 2.72%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 500,000 460,000 449,999 430,000 434,913 438,877 425,412 2.72%
NOSH 500,000 500,000 500,000 500,000 488,666 498,724 500,484 -0.01%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -22.48% 5.51% 3.22% -81.10% 2.34% 11.95% 31.65% -
ROE -1.16% 0.35% 0.53% -5.16% 0.19% 2.19% 1.94% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 5.15 5.77 14.86 5.47 7.27 16.10 5.21 -0.19%
EPS -1.16 0.32 0.48 -4.43 0.17 1.92 1.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.92 0.90 0.86 0.89 0.88 0.85 2.74%
Adjusted Per Share Value based on latest NOSH - 500,000
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 5.15 5.77 14.86 5.47 7.11 16.06 5.22 -0.22%
EPS -1.16 0.32 0.48 -4.43 0.17 1.92 1.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.92 0.90 0.86 0.8698 0.8778 0.8508 2.72%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.26 0.345 0.39 0.36 0.43 0.63 0.64 -
P/RPS 5.05 5.98 2.62 6.58 5.91 3.91 12.28 -13.75%
P/EPS -22.45 108.42 81.49 -8.12 253.16 32.74 38.79 -
EY -4.45 0.92 1.23 -12.32 0.39 3.05 2.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.38 0.43 0.42 0.48 0.72 0.75 -16.17%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 26/02/15 25/02/14 22/02/13 29/02/12 28/02/11 25/02/10 -
Price 0.245 0.375 0.45 0.36 0.43 0.67 0.68 -
P/RPS 4.76 6.50 3.03 6.58 5.91 4.16 13.05 -15.46%
P/EPS -21.16 117.85 94.02 -8.12 253.16 34.82 41.21 -
EY -4.73 0.85 1.06 -12.32 0.39 2.87 2.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.41 0.50 0.42 0.48 0.76 0.80 -17.61%

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