[SINARAN] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[SINARAN] SINARAN ADVANCE GROUP BERHAD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 5.93%
YoY- -174.01%
Quarter Report
Latest QR
Upcoming QR
SINARAN's Result
SINARAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 56,334 63,900 101,953 104,242 113,286 48,688 82,200 -22.32%
PBT -3,458 1,288 -5,754 -6,405 -6,802 -6,152 -3,714 -4.66%
Tax 110 112 104 106 106 108 103 4.49%
NP -3,348 1,400 -5,650 -6,298 -6,696 -6,044 -3,611 -4.92%
-
NP to SH -3,348 1,400 -5,650 -6,298 -6,696 -6,044 -3,611 -4.92%
-
Tax Rate - -8.70% - - - - - -
Total Cost 59,682 62,500 107,603 110,541 119,982 54,732 85,811 -21.55%
-
Net Worth 47,959 49,264 39,344 39,357 43,770 32,230 26,282 49.49%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 47,959 49,264 39,344 39,357 43,770 32,230 26,282 49.49%
NOSH 914,961 914,961 703,816 703,816 703,816 638,954 490,028 51.80%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -5.94% 2.19% -5.54% -6.04% -5.91% -12.41% -4.39% -
ROE -6.98% 2.84% -14.36% -16.00% -15.30% -18.75% -13.74% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 6.26 7.22 15.39 16.08 16.25 9.41 17.17 -49.05%
EPS -0.38 0.16 -0.85 -0.97 -0.96 -1.16 -0.79 -38.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0533 0.0557 0.0594 0.0607 0.0628 0.0623 0.0549 -1.95%
Adjusted Per Share Value based on latest NOSH - 703,816
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 6.17 7.00 11.17 11.42 12.41 5.33 9.00 -22.30%
EPS -0.37 0.15 -0.62 -0.69 -0.73 -0.66 -0.40 -5.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0525 0.054 0.0431 0.0431 0.0479 0.0353 0.0288 49.39%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.095 0.11 0.06 0.10 0.08 0.11 0.255 -
P/RPS 1.52 1.52 0.39 0.62 0.49 1.17 1.49 1.34%
P/EPS -25.53 69.49 -7.03 -10.29 -8.33 -9.42 -33.81 -17.12%
EY -3.92 1.44 -14.22 -9.71 -12.01 -10.62 -2.96 20.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.97 1.01 1.65 1.27 1.77 4.64 -47.29%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 31/05/22 28/02/22 30/11/21 30/09/21 25/05/21 25/02/21 -
Price 0.075 0.09 0.075 0.065 0.10 0.00 0.115 -
P/RPS 1.20 1.25 0.49 0.40 0.62 0.00 0.67 47.63%
P/EPS -20.16 56.86 -8.79 -6.69 -10.41 0.00 -15.25 20.51%
EY -4.96 1.76 -11.37 -14.94 -9.61 0.00 -6.56 -17.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.62 1.26 1.07 1.59 0.00 2.09 -23.13%

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