[SINARAN] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[SINARAN] SINARAN ADVANCE GROUP BERHAD
Announcement Date
19-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 22.69%
YoY- 1.3%
Quarter Report
Latest QR
Upcoming QR
SINARAN's Result
SINARAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 356,168 294,776 313,698 314,253 304,668 275,348 267,029 21.23%
PBT 69,348 56,252 57,724 56,877 48,566 56,412 55,565 15.96%
Tax -17,768 -14,476 -16,460 -16,470 -15,632 -14,244 -14,272 15.77%
NP 51,580 41,776 41,264 40,406 32,934 42,168 41,293 16.03%
-
NP to SH 51,580 41,776 41,264 40,406 32,934 42,168 41,293 16.03%
-
Tax Rate 25.62% 25.73% 28.52% 28.96% 32.19% 25.25% 25.69% -
Total Cost 304,588 253,000 272,434 273,846 271,734 233,180 225,736 22.17%
-
Net Worth 0 20,228,632 17,717,833 18,602,830 14,627,250 11,596,200 33,375,500 -
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 3,840 - - - - -
Div Payout % - - 9.31% - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 0 20,228,632 17,717,833 18,602,830 14,627,250 11,596,200 33,375,500 -
NOSH 266,460 266,166 240,046 88,800 78,698 63,415 180,476 29.75%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 14.48% 14.17% 13.15% 12.86% 10.81% 15.31% 15.46% -
ROE 0.00% 0.21% 0.23% 0.22% 0.23% 0.36% 0.12% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 133.67 110.75 130.68 3.50 4.10 4.44 147.96 -6.56%
EPS 19.36 15.68 17.19 0.52 0.46 0.68 22.88 -10.56%
DPS 0.00 0.00 1.60 0.00 0.00 0.00 0.00 -
NAPS 0.00 76.00 73.81 2.07 1.97 1.87 184.93 -
Adjusted Per Share Value based on latest NOSH - 88,800
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 38.93 32.22 34.29 34.35 33.30 30.09 29.18 21.25%
EPS 5.64 4.57 4.51 4.42 3.60 4.61 4.51 16.12%
DPS 0.00 0.00 0.42 0.00 0.00 0.00 0.00 -
NAPS 0.00 22.1087 19.3646 20.3318 15.9867 12.674 36.4775 -
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 - - -
Price 0.35 0.40 0.40 0.62 0.66 0.00 0.00 -
P/RPS 0.26 0.36 0.31 17.73 16.08 0.00 0.00 -
P/EPS 1.81 2.55 2.33 137.89 148.80 0.00 0.00 -
EY 55.31 39.24 42.98 0.73 0.67 0.00 0.00 -
DY 0.00 0.00 4.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.01 0.01 0.30 0.34 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 16/05/11 28/02/11 19/11/10 19/08/10 31/05/10 - -
Price 0.29 0.39 0.38 0.96 0.74 0.00 0.00 -
P/RPS 0.22 0.35 0.29 27.45 18.03 0.00 0.00 -
P/EPS 1.50 2.48 2.21 213.51 166.83 0.00 0.00 -
EY 66.75 40.24 45.24 0.47 0.60 0.00 0.00 -
DY 0.00 0.00 4.21 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.01 0.01 0.46 0.38 0.00 0.00 -

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 ⃤ & 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