First Time Loading...

Silverlake Axis Ltd (Pre Reincorporation)
SGX:5CP

Watchlist Manager
Silverlake Axis Ltd (Pre Reincorporation) Logo
Silverlake Axis Ltd (Pre Reincorporation)
SGX:5CP
Watchlist
Price: 0.275 SGD
Updated: Apr 29, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

765.9m
-0.6%
Revenue
Growth Rates:
1 Year
+4%
3 Years
+15%
5 Years
+41%
7 Years
+20%
10 Years
+92%
226.8m
-0.4%
Operating Income
Growth Rates:
1 Year
+1%
3 Years
-5%
5 Years
+41%
7 Years
-18%
10 Years
+8%
169.6m
-9%
Net Income
Growth Rates:
1 Year
-7%
3 Years
-8%
5 Years
+26%
7 Years
-38%
10 Years
-13%

Earnings Waterfall
Silverlake Axis Ltd (Pre Reincorporation)

Revenue
765.9m MYR
Cost of Revenue
-314.9m MYR
Gross Profit
451m MYR
Operating Expenses
-224.2m MYR
Operating Income
226.8m MYR
Other Expenses
-57.3m MYR
Net Income
169.6m MYR

Income Statement
Silverlake Axis Ltd (Pre Reincorporation)

Rotate your device to view
Income Statement
Currency: MYR
Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Jun-2021 Dec-2021 Jun-2022 Dec-2022 Jun-2023
Revenue
Revenue
396
N/A
400
+1%
386
-4%
376
-2%
385
+2%
399
+4%
420
+5%
446
+6%
473
+6%
501
+6%
516
+3%
518
+0%
525
+1%
516
-2%
533
+3%
586
+10%
600
+2%
636
+6%
630
-1%
578
-8%
546
-6%
550
+1%
544
-1%
555
+2%
568
+2%
542
-5%
587
+8%
616
+5%
633
+3%
681
+8%
678
0%
864
+28%
1 217
+41%
664
-45%
1 318
+99%
1 271
-4%
626
-51%
676
+8%
737
+9%
770
+5%
766
-1%
Gross Profit
Cost of Revenue
(177)
(183)
(157)
(147)
(144)
(145)
(158)
(168)
(185)
(194)
(193)
(187)
(176)
(179)
(191)
(224)
(246)
(252)
(252)
(229)
(217)
(242)
(247)
(255)
(256)
(237)
(241)
(243)
(248)
(255)
(251)
(324)
(464)
(272)
(531)
(514)
(249)
(275)
(318)
(339)
(315)
Gross Profit
219
N/A
218
-1%
229
+5%
230
+0%
241
+5%
254
+5%
262
+3%
278
+6%
288
+4%
307
+6%
324
+5%
331
+2%
349
+6%
337
-4%
342
+1%
362
+6%
354
-2%
384
+8%
378
-2%
350
-7%
329
-6%
307
-6%
297
-4%
300
+1%
312
+4%
305
-2%
346
+13%
374
+8%
385
+3%
426
+11%
426
+0%
540
+27%
753
+39%
392
-48%
787
+101%
758
-4%
377
-50%
402
+7%
419
+4%
432
+3%
451
+5%
Operating Income
Operating Expenses
(40)
(39)
(41)
(40)
(44)
(43)
(45)
(47)
(43)
(48)
(51)
(51)
(61)
(65)
(49)
(79)
(90)
(108)
(144)
(147)
(128)
(141)
(138)
(127)
(151)
(144)
(147)
(132)
(121)
(154)
(127)
(181)
(271)
(154)
(297)
(296)
(180)
(189)
(194)
(204)
(224)
Selling, General & Administrative
(43)
(41)
(41)
(42)
(46)
(45)
(47)
(48)
(44)
(48)
(50)
(52)
(61)
(66)
(66)
(84)
(91)
(106)
(126)
(124)
(133)
(143)
(140)
(145)
(157)
(148)
(152)
(150)
(146)
(170)
(185)
(235)
(313)
(173)
(334)
(334)
(188)
(194)
(197)
(215)
(227)
Other Operating Expenses
3
2
(0)
2
2
2
2
1
2
1
(0)
1
1
1
17
5
2
(2)
(18)
(23)
4
2
1
18
7
4
6
17
26
16
59
54
42
19
37
38
9
5
3
12
3
Operating Income
179
N/A
178
-1%
188
+5%
190
+1%
197
+4%
211
+7%
216
+3%
231
+7%
246
+6%
259
+6%
273
+5%
280
+2%
288
+3%
272
-6%
294
+8%
283
-4%
264
-7%
276
+4%
234
-15%
203
-13%
200
-1%
167
-17%
158
-5%
173
+9%
161
-7%
161
0%
199
+24%
241
+21%
264
+9%
272
+3%
299
+10%
359
+20%
482
+34%
238
-51%
491
+106%
461
-6%
197
-57%
212
+8%
225
+6%
228
+1%
227
0%
Pre-Tax Income
Interest Income Expense
(10)
2
1
2
2
3
10
12
13
14
8
9
15
16
8
15
16
18
25
17
292
7
11
4
(289)
(14)
(22)
(24)
(19)
12
(25)
(33)
(47)
3
(59)
(57)
0
0
7
1
2
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
1
1
1
1
19
19
22
22
6
154
394
499
794
647
404
299
0
(1)
(1)
(1)
27
0
0
0
2
0
0
0
0
0
0
0
Total Other Income
0
(2)
0
(2)
(2)
(2)
(2)
(1)
(2)
(1)
0
(1)
(1)
0
0
0
(2)
0
0
0
0
0
(1)
0
0
0
(0)
0
0
(26)
0
0
0
(31)
0
0
(11)
0
0
0
0
Pre-Tax Income
169
N/A
180
+6%
189
+5%
191
+1%
200
+4%
213
+7%
226
+6%
243
+8%
258
+6%
274
+6%
282
+3%
289
+3%
304
+5%
307
+1%
321
+5%
320
0%
302
-6%
300
-1%
413
+38%
614
+49%
991
+61%
968
-2%
817
-16%
581
-29%
172
-70%
147
-14%
177
+20%
216
+22%
244
+13%
285
+17%
274
-4%
326
+19%
435
+33%
213
-51%
432
+103%
404
-6%
187
-54%
212
+14%
232
+9%
229
-1%
230
+0%
Net Income
Tax Provision
(17)
(18)
(15)
(13)
(18)
(17)
(18)
(24)
(24)
(25)
(25)
(21)
(22)
(24)
(29)
(33)
(31)
(26)
(39)
(60)
(101)
(104)
(87)
(65)
(23)
(13)
(19)
(25)
(29)
(39)
(39)
(59)
(95)
(28)
(88)
(93)
(44)
(42)
(49)
(41)
(59)
Income from Continuing Operations
152
162
174
178
182
196
208
219
235
249
258
269
282
283
292
287
271
274
374
554
891
864
729
517
148
134
158
191
214
246
235
267
340
185
343
311
143
170
183
188
170
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
0
0
0
(0)
0
0
0
(0)
0
0
0
0
0
0
0
0
0
0
(0)
0
0
0
0
0
(1)
(1)
(1)
Net Income (Common)
152
N/A
162
+7%
174
+7%
178
+2%
182
+2%
196
+8%
208
+6%
219
+5%
234
+7%
249
+6%
258
+3%
269
+4%
282
+5%
283
+0%
292
+3%
287
-2%
271
-5%
274
+1%
374
+37%
554
+48%
891
+61%
864
-3%
729
-16%
517
-29%
148
-71%
134
-10%
158
+18%
191
+21%
214
+12%
246
+15%
235
-4%
267
+14%
340
+27%
185
-46%
343
+86%
311
-9%
143
-54%
170
+19%
182
+7%
187
+3%
170
-9%
EPS (Diluted)
0.06
N/A
0.07
+17%
0.08
+14%
0.08
N/A
0.08
N/A
0.08
N/A
0.08
N/A
0.08
N/A
0.08
N/A
0.09
+13%
0.09
N/A
0.1
+11%
0.11
+10%
0.13
+18%
0.1
-23%
0.1
N/A
0.1
N/A
0.1
N/A
0.14
+40%
0.2
+43%
0.33
+65%
0.33
N/A
0.27
-18%
0.19
-30%
0.05
-74%
0.05
N/A
0.05
N/A
0.07
+40%
0.08
+14%
0.09
+13%
0.09
N/A
0.1
+11%
0.13
+30%
0.07
-46%
0.13
+86%
0.12
-8%
0.05
-58%
0.06
+20%
0.07
+17%
0.07
N/A
0.07
N/A

See Also

Summary
5CP intrinsic value, competitors valuation, and company profile.
DCF Valuation
5CP stock valuation using Discount Cash Flow valuation method.
Relative Valuation
5CP stock valuation using valuation multiples.
Wall Street Estimates
5CP price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
5CP stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 132,300+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.