[SINARAN] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[SINARAN] SINARAN ADVANCE GROUP BERHAD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 2.12%
YoY- -0.07%
Quarter Report
Latest QR
Upcoming QR
SINARAN's Result
SINARAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 341,232 356,168 294,776 313,698 314,253 304,668 275,348 15.35%
PBT 54,970 69,348 56,252 57,724 56,877 48,566 56,412 -1.70%
Tax -14,265 -17,768 -14,476 -16,460 -16,470 -15,632 -14,244 0.09%
NP 40,705 51,580 41,776 41,264 40,406 32,934 42,168 -2.32%
-
NP to SH 40,705 51,580 41,776 41,264 40,406 32,934 42,168 -2.32%
-
Tax Rate 25.95% 25.62% 25.73% 28.52% 28.96% 32.19% 25.25% -
Total Cost 300,526 304,588 253,000 272,434 273,846 271,734 233,180 18.41%
-
Net Worth 237,104 0 20,228,632 17,717,833 18,602,830 14,627,250 11,596,200 -92.50%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 3,840 - - - -
Div Payout % - - - 9.31% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 237,104 0 20,228,632 17,717,833 18,602,830 14,627,250 11,596,200 -92.50%
NOSH 266,349 266,460 266,166 240,046 88,800 78,698 63,415 160.09%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 11.93% 14.48% 14.17% 13.15% 12.86% 10.81% 15.31% -
ROE 17.17% 0.00% 0.21% 0.23% 0.22% 0.23% 0.36% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 128.11 133.67 110.75 130.68 3.50 4.10 4.44 838.81%
EPS 15.28 19.36 15.68 17.19 0.52 0.46 0.68 694.79%
DPS 0.00 0.00 0.00 1.60 0.00 0.00 0.00 -
NAPS 0.8902 0.00 76.00 73.81 2.07 1.97 1.87 -39.00%
Adjusted Per Share Value based on latest NOSH - 265,969
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 37.37 39.01 32.28 34.36 34.42 33.37 30.16 15.34%
EPS 4.46 5.65 4.58 4.52 4.43 3.61 4.62 -2.32%
DPS 0.00 0.00 0.00 0.42 0.00 0.00 0.00 -
NAPS 0.2597 0.00 22.1537 19.4039 20.3731 16.0192 12.6997 -92.50%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 - -
Price 0.23 0.35 0.40 0.40 0.62 0.66 0.00 -
P/RPS 0.18 0.26 0.36 0.31 17.73 16.08 0.00 -
P/EPS 1.50 1.81 2.55 2.33 137.89 148.80 0.00 -
EY 66.45 55.31 39.24 42.98 0.73 0.67 0.00 -
DY 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.00 0.01 0.01 0.30 0.34 0.00 -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 23/08/11 16/05/11 28/02/11 19/11/10 19/08/10 31/05/10 -
Price 0.28 0.29 0.39 0.38 0.96 0.74 0.00 -
P/RPS 0.22 0.22 0.35 0.29 27.45 18.03 0.00 -
P/EPS 1.83 1.50 2.48 2.21 213.51 166.83 0.00 -
EY 54.58 66.75 40.24 45.24 0.47 0.60 0.00 -
DY 0.00 0.00 0.00 4.21 0.00 0.00 0.00 -
P/NAPS 0.31 0.00 0.01 0.01 0.46 0.38 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