[SINARAN] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[SINARAN] SINARAN ADVANCE GROUP BERHAD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -21.08%
YoY- 0.74%
Quarter Report
Latest QR
Upcoming QR
SINARAN's Result
SINARAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 247,124 215,400 320,208 341,232 356,168 294,776 313,698 -14.71%
PBT 31,670 28,140 31,027 54,970 69,348 56,252 57,724 -33.00%
Tax -8,296 -7,108 -9,310 -14,265 -17,768 -14,476 -16,460 -36.69%
NP 23,374 21,032 21,717 40,705 51,580 41,776 41,264 -31.56%
-
NP to SH 23,374 21,032 21,717 40,705 51,580 41,776 41,264 -31.56%
-
Tax Rate 26.20% 25.26% 30.01% 25.95% 25.62% 25.73% 28.52% -
Total Cost 223,750 194,368 298,491 300,526 304,588 253,000 272,434 -12.31%
-
Net Worth 239,466 226,330 223,692 237,104 0 20,228,632 17,717,833 -94.34%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - 3,840 -
Div Payout % - - - - - - 9.31% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 239,466 226,330 223,692 237,104 0 20,228,632 17,717,833 -94.34%
NOSH 266,400 265,958 266,555 266,349 266,460 266,166 240,046 7.19%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 9.46% 9.76% 6.78% 11.93% 14.48% 14.17% 13.15% -
ROE 9.76% 9.29% 9.71% 17.17% 0.00% 0.21% 0.23% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 92.76 80.99 120.13 128.11 133.67 110.75 130.68 -20.44%
EPS 8.78 7.88 8.15 15.28 19.36 15.68 17.19 -36.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.60 -
NAPS 0.8989 0.851 0.8392 0.8902 0.00 76.00 73.81 -94.72%
Adjusted Per Share Value based on latest NOSH - 266,507
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 27.06 23.59 35.07 37.37 39.01 32.28 34.36 -14.73%
EPS 2.56 2.30 2.38 4.46 5.65 4.58 4.52 -31.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.42 -
NAPS 0.2623 0.2479 0.245 0.2597 0.00 22.1537 19.4039 -94.34%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.22 0.26 0.27 0.23 0.35 0.40 0.40 -
P/RPS 0.24 0.32 0.22 0.18 0.26 0.36 0.31 -15.69%
P/EPS 2.51 3.29 3.31 1.50 1.81 2.55 2.33 5.09%
EY 39.88 30.42 30.18 66.45 55.31 39.24 42.98 -4.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
P/NAPS 0.24 0.31 0.32 0.26 0.00 0.01 0.01 733.64%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 28/05/12 28/02/12 23/11/11 23/08/11 16/05/11 28/02/11 -
Price 0.20 0.22 0.29 0.28 0.29 0.39 0.38 -
P/RPS 0.22 0.27 0.24 0.22 0.22 0.35 0.29 -16.83%
P/EPS 2.28 2.78 3.56 1.83 1.50 2.48 2.21 2.10%
EY 43.87 35.95 28.09 54.58 66.75 40.24 45.24 -2.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.21 -
P/NAPS 0.22 0.26 0.35 0.31 0.00 0.01 0.01 686.62%

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