[SEALINK] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 234.2%
YoY- 249.1%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 122,902 141,504 128,094 208,750 121,430 202,019 224,892 -9.57%
PBT -63,075 -17,061 3,661 16,911 -4,973 21,797 37,457 -
Tax 6,420 9,532 4,597 -3,353 -4,120 -4,077 -4,083 -
NP -56,655 -7,529 8,258 13,558 -9,093 17,720 33,374 -
-
NP to SH -56,655 -7,529 8,258 13,558 -9,093 17,720 33,374 -
-
Tax Rate - - -125.57% 19.83% - 18.70% 10.90% -
Total Cost 179,557 149,033 119,836 195,192 130,523 184,299 191,518 -1.06%
-
Net Worth 455,000 499,137 460,000 449,999 430,368 434,913 438,877 0.60%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - 5,000 13,464 19,980 -
Div Payout % - - - - 0.00% 75.98% 59.87% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 455,000 499,137 460,000 449,999 430,368 434,913 438,877 0.60%
NOSH 500,000 500,000 500,000 500,000 500,000 500,000 498,724 0.04%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -46.10% -5.32% 6.45% 6.49% -7.49% 8.77% 14.84% -
ROE -12.45% -1.51% 1.80% 3.01% -2.11% 4.07% 7.60% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 24.58 28.35 25.62 41.75 24.27 41.34 45.09 -9.60%
EPS -11.33 -1.51 1.65 2.71 -1.82 3.63 6.69 -
DPS 0.00 0.00 0.00 0.00 1.00 2.76 4.01 -
NAPS 0.91 1.00 0.92 0.90 0.86 0.89 0.88 0.55%
Adjusted Per Share Value based on latest NOSH - 500,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 24.58 28.30 25.62 41.75 24.29 40.40 44.98 -9.57%
EPS -11.33 -1.51 1.65 2.71 -1.82 3.54 6.67 -
DPS 0.00 0.00 0.00 0.00 1.00 2.69 4.00 -
NAPS 0.91 0.9983 0.92 0.90 0.8607 0.8698 0.8778 0.60%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.16 0.26 0.345 0.39 0.36 0.43 0.63 -
P/RPS 0.65 0.92 1.35 0.93 1.48 1.04 1.40 -11.99%
P/EPS -1.41 -17.24 20.89 14.38 -19.81 11.86 9.41 -
EY -70.82 -5.80 4.79 6.95 -5.05 8.43 10.62 -
DY 0.00 0.00 0.00 0.00 2.78 6.41 6.36 -
P/NAPS 0.18 0.26 0.38 0.43 0.42 0.48 0.72 -20.61%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 29/02/16 26/02/15 25/02/14 22/02/13 29/02/12 28/02/11 -
Price 0.19 0.245 0.375 0.45 0.36 0.43 0.67 -
P/RPS 0.77 0.86 1.46 1.08 1.48 1.04 1.49 -10.40%
P/EPS -1.68 -16.24 22.71 16.60 -19.81 11.86 10.01 -
EY -59.64 -6.16 4.40 6.03 -5.05 8.43 9.99 -
DY 0.00 0.00 0.00 0.00 2.78 6.41 5.98 -
P/NAPS 0.21 0.25 0.41 0.50 0.42 0.48 0.76 -19.27%

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