[SINARAN] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[SINARAN] SINARAN ADVANCE GROUP BERHAD
Announcement Date
20-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 52.64%
YoY- -16.67%
Quarter Report
Latest QR
Upcoming QR
SINARAN's Result
SINARAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 187,394 185,969 182,608 181,240 199,465 178,653 165,920 8.41%
PBT -68,784 -30,777 -29,680 -24,104 -50,895 -26,997 -25,518 93.10%
Tax 104 0 0 0 0 0 0 -
NP -68,680 -30,777 -29,680 -24,104 -50,895 -26,997 -25,518 92.90%
-
NP to SH -68,680 -30,777 -29,680 -24,104 -50,895 -26,997 -25,518 92.90%
-
Tax Rate - - - - - - - -
Total Cost 256,074 216,746 212,288 205,344 250,360 205,650 191,438 21.29%
-
Net Worth 7,249,564 11,840,007 122,629 131,354 150,702 188,096 172,017 1097.39%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 7,249,564 11,840,007 122,629 131,354 150,702 188,096 172,017 1097.39%
NOSH 266,332 266,366 266,181 266,872 266,400 266,501 266,363 -0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -36.65% -16.55% -16.25% -13.30% -25.52% -15.11% -15.38% -
ROE -0.95% -0.26% -24.20% -18.35% -33.77% -14.35% -14.83% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 70.36 69.82 68.60 67.91 74.87 67.04 62.29 8.42%
EPS -25.78 -11.55 -11.14 -9.04 -19.10 -10.13 -9.58 92.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 27.22 44.45 0.4607 0.4922 0.5657 0.7058 0.6458 1097.48%
Adjusted Per Share Value based on latest NOSH - 266,872
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 20.52 20.37 20.00 19.85 21.84 19.57 18.17 8.40%
EPS -7.52 -3.37 -3.25 -2.64 -5.57 -2.96 -2.79 93.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.9395 12.9667 0.1343 0.1439 0.165 0.206 0.1884 1097.34%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.05 0.08 0.04 0.05 0.07 0.085 0.105 -
P/RPS 0.07 0.11 0.06 0.07 0.09 0.13 0.17 -44.50%
P/EPS -0.19 -0.69 -0.36 -0.55 -0.37 -0.84 -1.10 -68.81%
EY -515.75 -144.43 -278.76 -180.64 -272.92 -119.18 -91.24 215.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.09 0.10 0.12 0.12 0.16 -
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 25/11/16 22/08/16 20/05/16 26/02/16 12/11/15 18/08/15 -
Price 0.06 0.055 0.07 0.045 0.065 0.075 0.10 -
P/RPS 0.09 0.08 0.10 0.07 0.09 0.11 0.16 -31.73%
P/EPS -0.23 -0.48 -0.63 -0.50 -0.34 -0.74 -1.04 -63.26%
EY -429.79 -210.08 -159.29 -200.71 -293.92 -135.07 -95.80 170.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.15 0.09 0.11 0.11 0.15 -

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