[SINARAN] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[SINARAN] SINARAN ADVANCE GROUP BERHAD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 23.47%
YoY- 56.62%
Quarter Report
Latest QR
Upcoming QR
SINARAN's Result
SINARAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 215,400 320,208 341,232 356,168 294,776 313,698 314,253 -22.24%
PBT 28,140 31,027 54,970 69,348 56,252 57,724 56,877 -37.41%
Tax -7,108 -9,310 -14,265 -17,768 -14,476 -16,460 -16,470 -42.86%
NP 21,032 21,717 40,705 51,580 41,776 41,264 40,406 -35.26%
-
NP to SH 21,032 21,717 40,705 51,580 41,776 41,264 40,406 -35.26%
-
Tax Rate 25.26% 30.01% 25.95% 25.62% 25.73% 28.52% 28.96% -
Total Cost 194,368 298,491 300,526 304,588 253,000 272,434 273,846 -20.41%
-
Net Worth 226,330 223,692 237,104 0 20,228,632 17,717,833 18,602,830 -94.69%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - 3,840 - -
Div Payout % - - - - - 9.31% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 226,330 223,692 237,104 0 20,228,632 17,717,833 18,602,830 -94.69%
NOSH 265,958 266,555 266,349 266,460 266,166 240,046 88,800 107.63%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 9.76% 6.78% 11.93% 14.48% 14.17% 13.15% 12.86% -
ROE 9.29% 9.71% 17.17% 0.00% 0.21% 0.23% 0.22% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 80.99 120.13 128.11 133.67 110.75 130.68 3.50 710.48%
EPS 7.88 8.15 15.28 19.36 15.68 17.19 0.52 511.36%
DPS 0.00 0.00 0.00 0.00 0.00 1.60 0.00 -
NAPS 0.851 0.8392 0.8902 0.00 76.00 73.81 2.07 -44.68%
Adjusted Per Share Value based on latest NOSH - 266,306
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 23.54 35.00 37.29 38.93 32.22 34.29 34.35 -22.25%
EPS 2.30 2.37 4.45 5.64 4.57 4.51 4.42 -35.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.42 0.00 -
NAPS 0.2474 0.2445 0.2591 0.00 22.1087 19.3646 20.3318 -94.69%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.26 0.27 0.23 0.35 0.40 0.40 0.62 -
P/RPS 0.32 0.22 0.18 0.26 0.36 0.31 17.73 -93.10%
P/EPS 3.29 3.31 1.50 1.81 2.55 2.33 137.89 -91.69%
EY 30.42 30.18 66.45 55.31 39.24 42.98 0.73 1099.23%
DY 0.00 0.00 0.00 0.00 0.00 4.00 0.00 -
P/NAPS 0.31 0.32 0.26 0.00 0.01 0.01 0.30 2.20%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 28/05/12 28/02/12 23/11/11 23/08/11 16/05/11 28/02/11 19/11/10 -
Price 0.22 0.29 0.28 0.29 0.39 0.38 0.96 -
P/RPS 0.27 0.24 0.22 0.22 0.35 0.29 27.45 -95.39%
P/EPS 2.78 3.56 1.83 1.50 2.48 2.21 213.51 -94.45%
EY 35.95 28.09 54.58 66.75 40.24 45.24 0.47 1697.16%
DY 0.00 0.00 0.00 0.00 0.00 4.21 0.00 -
P/NAPS 0.26 0.35 0.31 0.00 0.01 0.01 0.46 -31.61%

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