[SEALINK] QoQ Quarter Result on 2022-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
Quarter Result 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 20,257 21,470 16,088 7,480 9,052 11,511 9,992 59.98% QoQ % -5.65% 33.45% 115.08% -17.37% -21.36% 15.20% - Horiz. % 202.73% 214.87% 161.01% 74.86% 90.59% 115.20% 100.00%
PBT -7,165 -3,264 -1,228 -9,512 -45,483 -8,015 -6,463 7.10% QoQ % -119.52% -165.80% 87.09% 79.09% -467.47% -24.01% - Horiz. % 110.86% 50.50% 19.00% 147.18% 703.74% 124.01% 100.00%
Tax -376 488 174 708 4,979 73 -1,054 -49.61% QoQ % -177.05% 180.46% -75.42% -85.78% 6,720.55% 106.93% - Horiz. % 35.67% -46.30% -16.51% -67.17% -472.39% -6.93% 100.00%
NP -7,541 -2,776 -1,054 -8,804 -40,504 -7,942 -7,517 0.21% QoQ % -171.65% -163.38% 88.03% 78.26% -410.00% -5.65% - Horiz. % 100.32% 36.93% 14.02% 117.12% 538.83% 105.65% 100.00%
NP to SH -7,541 -2,776 -1,054 -8,804 -40,504 -7,942 -7,517 0.21% QoQ % -171.65% -163.38% 88.03% 78.26% -410.00% -5.65% - Horiz. % 100.32% 36.93% 14.02% 117.12% 538.83% 105.65% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 27,798 24,246 17,142 16,284 49,556 19,453 17,509 35.98% QoQ % 14.65% 41.44% 5.27% -67.14% 154.75% 11.10% - Horiz. % 158.76% 138.48% 97.90% 93.00% 283.03% 111.10% 100.00%
Net Worth 215,000 230,000 224,999 219,999 224,999 264,999 275,000 -15.10% QoQ % -6.52% 2.22% 2.27% -2.22% -15.09% -3.64% - Horiz. % 78.18% 83.64% 81.82% 80.00% 81.82% 96.36% 100.00%
Dividend 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 215,000 230,000 224,999 219,999 224,999 264,999 275,000 -15.10% QoQ % -6.52% 2.22% 2.27% -2.22% -15.09% -3.64% - Horiz. % 78.18% 83.64% 81.82% 80.00% 81.82% 96.36% 100.00%
NOSH 500,000 500,000 500,000 500,000 500,000 500,000 500,000 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -37.23 % -12.93 % -6.55 % -117.70 % -447.46 % -68.99 % -75.23 % -37.35% QoQ % -187.94% -97.40% 94.43% 73.70% -548.59% 8.29% - Horiz. % 49.49% 17.19% 8.71% 156.45% 594.79% 91.71% 100.00%
ROE -3.51 % -1.21 % -0.47 % -4.00 % -18.00 % -3.00 % -2.73 % 18.19% QoQ % -190.08% -157.45% 88.25% 77.78% -500.00% -9.89% - Horiz. % 128.57% 44.32% 17.22% 146.52% 659.34% 109.89% 100.00%
Per Share 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 4.05 4.29 3.22 1.50 1.81 2.30 2.00 59.85% QoQ % -5.59% 33.23% 114.67% -17.13% -21.30% 15.00% - Horiz. % 202.50% 214.50% 161.00% 75.00% 90.50% 115.00% 100.00%
EPS -1.51 -0.56 -0.21 -1.76 -8.10 -1.59 -1.50 0.44% QoQ % -169.64% -166.67% 88.07% 78.27% -409.43% -6.00% - Horiz. % 100.67% 37.33% 14.00% 117.33% 540.00% 106.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.4300 0.4600 0.4500 0.4400 0.4500 0.5300 0.5500 -15.10% QoQ % -6.52% 2.22% 2.27% -2.22% -15.09% -3.64% - Horiz. % 78.18% 83.64% 81.82% 80.00% 81.82% 96.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 500,000 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 4.05 4.29 3.22 1.50 1.81 2.30 2.00 59.85% QoQ % -5.59% 33.23% 114.67% -17.13% -21.30% 15.00% - Horiz. % 202.50% 214.50% 161.00% 75.00% 90.50% 115.00% 100.00%
EPS -1.51 -0.56 -0.21 -1.76 -8.10 -1.59 -1.50 0.44% QoQ % -169.64% -166.67% 88.07% 78.27% -409.43% -6.00% - Horiz. % 100.67% 37.33% 14.00% 117.33% 540.00% 106.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.4300 0.4600 0.4500 0.4400 0.4500 0.5300 0.5500 -15.10% QoQ % -6.52% 2.22% 2.27% -2.22% -15.09% -3.64% - Horiz. % 78.18% 83.64% 81.82% 80.00% 81.82% 96.36% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.1000 0.0700 0.0800 0.1100 0.1400 0.1750 0.2050 -
P/RPS 2.47 1.63 2.49 7.35 7.73 7.60 10.26 -61.20% QoQ % 51.53% -34.54% -66.12% -4.92% 1.71% -25.93% - Horiz. % 24.07% 15.89% 24.27% 71.64% 75.34% 74.07% 100.00%
P/EPS -6.63 -12.61 -37.95 -6.25 -1.73 -11.02 -13.64 -38.10% QoQ % 47.42% 66.77% -507.20% -261.27% 84.30% 19.21% - Horiz. % 48.61% 92.45% 278.23% 45.82% 12.68% 80.79% 100.00%
EY -15.08 -7.93 -2.64 -16.01 -57.86 -9.08 -7.33 61.55% QoQ % -90.16% -200.38% 83.51% 72.33% -537.22% -23.87% - Horiz. % 205.73% 108.19% 36.02% 218.42% 789.36% 123.87% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.23 0.15 0.18 0.25 0.31 0.33 0.37 -27.10% QoQ % 53.33% -16.67% -28.00% -19.35% -6.06% -10.81% - Horiz. % 62.16% 40.54% 48.65% 67.57% 83.78% 89.19% 100.00%
Price Multiplier on Announcement Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 29/11/22 30/08/22 31/05/22 - 25/11/21 17/09/21 -
Price 0.1250 0.1100 0.0750 0.1000 0.1250 0.1250 0.1800 -
P/RPS 3.09 2.56 2.33 6.68 6.90 5.43 9.01 -50.91% QoQ % 20.70% 9.87% -65.12% -3.19% 27.07% -39.73% - Horiz. % 34.30% 28.41% 25.86% 74.14% 76.58% 60.27% 100.00%
P/EPS -8.29 -19.81 -35.58 -5.68 -1.54 -7.87 -11.97 -21.67% QoQ % 58.15% 44.32% -526.41% -268.83% 80.43% 34.25% - Horiz. % 69.26% 165.50% 297.24% 47.45% 12.87% 65.75% 100.00%
EY -12.07 -5.05 -2.81 -17.61 -64.81 -12.71 -8.35 27.76% QoQ % -139.01% -79.72% 84.04% 72.83% -409.91% -52.22% - Horiz. % 144.55% 60.48% 33.65% 210.90% 776.17% 152.22% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.29 0.24 0.17 0.23 0.28 0.24 0.33 -8.23% QoQ % 20.83% 41.18% -26.09% -17.86% 16.67% -27.27% - Horiz. % 87.88% 72.73% 51.52% 69.70% 84.85% 72.73% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment