[SEALINK] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -2.9%
YoY- -177.69%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 135,161 144,947 173,540 161,441 129,955 246,795 170,678 -3.81%
PBT -36,144 -10,507 8,668 -6,403 17,790 32,010 35,352 -
Tax 7,658 10,673 392 -3,700 -4,785 -5,524 -3,316 -
NP -28,486 166 9,060 -10,103 13,005 26,486 32,036 -
-
NP to SH -28,486 166 9,060 -10,103 13,005 26,486 32,036 -
-
Tax Rate - - -4.52% - 26.90% 17.26% 9.38% -
Total Cost 163,647 144,781 164,480 171,544 116,950 220,309 138,642 2.79%
-
Net Worth 469,999 509,999 449,999 449,999 449,999 445,580 440,159 1.09%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - 5,000 13,464 19,980 -
Div Payout % - - - - 38.45% 50.83% 62.37% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 469,999 509,999 449,999 449,999 449,999 445,580 440,159 1.09%
NOSH 500,000 500,000 500,000 500,000 500,000 500,652 523,999 -0.77%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -21.08% 0.11% 5.22% -6.26% 10.01% 10.73% 18.77% -
ROE -6.06% 0.03% 2.01% -2.25% 2.89% 5.94% 7.28% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 27.03 28.99 34.71 32.29 25.99 49.29 32.57 -3.05%
EPS -5.70 0.03 1.81 -2.02 2.60 5.29 6.11 -
DPS 0.00 0.00 0.00 0.00 1.00 2.70 3.81 -
NAPS 0.94 1.02 0.90 0.90 0.90 0.89 0.84 1.89%
Adjusted Per Share Value based on latest NOSH - 500,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 27.03 28.99 34.71 32.29 25.99 49.36 34.14 -3.81%
EPS -5.70 0.03 1.81 -2.02 2.60 5.30 6.41 -
DPS 0.00 0.00 0.00 0.00 1.00 2.69 4.00 -
NAPS 0.94 1.02 0.90 0.90 0.90 0.8912 0.8803 1.09%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.195 0.29 0.49 0.325 0.38 0.46 0.60 -
P/RPS 0.72 1.00 1.41 1.01 1.46 0.93 1.84 -14.46%
P/EPS -3.42 873.49 27.04 -16.08 14.61 8.70 9.81 -
EY -29.22 0.11 3.70 -6.22 6.84 11.50 10.19 -
DY 0.00 0.00 0.00 0.00 2.63 5.87 6.36 -
P/NAPS 0.21 0.28 0.54 0.36 0.42 0.52 0.71 -18.35%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 17/11/16 26/11/15 18/11/14 19/11/13 23/11/12 24/11/11 30/11/10 -
Price 0.185 0.285 0.42 0.425 0.37 0.45 0.62 -
P/RPS 0.68 0.98 1.21 1.32 1.42 0.91 1.90 -15.72%
P/EPS -3.25 858.43 23.18 -21.03 14.23 8.51 10.14 -
EY -30.80 0.12 4.31 -4.75 7.03 11.76 9.86 -
DY 0.00 0.00 0.00 0.00 2.70 6.00 6.15 -
P/NAPS 0.20 0.28 0.47 0.47 0.41 0.51 0.74 -19.57%

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