[SINARAN] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[SINARAN] SINARAN ADVANCE GROUP BERHAD
Announcement Date
31-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 124.78%
YoY- 123.16%
Quarter Report
Latest QR
Upcoming QR
SINARAN's Result
SINARAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 56,913 53,817 56,334 63,900 101,953 104,242 113,286 -36.72%
PBT -8,278 -5,296 -3,458 1,288 -5,754 -6,405 -6,802 13.94%
Tax -60 110 110 112 104 106 106 -
NP -8,338 -5,185 -3,348 1,400 -5,650 -6,298 -6,696 15.69%
-
NP to SH -8,338 -5,185 -3,348 1,400 -5,650 -6,298 -6,696 15.69%
-
Tax Rate - - - -8.70% - - - -
Total Cost 65,251 59,002 59,682 62,500 107,603 110,541 119,982 -33.29%
-
Net Worth 40,653 48,469 47,959 49,264 39,344 39,357 43,770 -4.79%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 40,653 48,469 47,959 49,264 39,344 39,357 43,770 -4.79%
NOSH 914,961 914,961 914,961 914,961 703,816 703,816 703,816 19.05%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -14.65% -9.64% -5.94% 2.19% -5.54% -6.04% -5.91% -
ROE -20.51% -10.70% -6.98% 2.84% -14.36% -16.00% -15.30% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 6.27 5.63 6.26 7.22 15.39 16.08 16.25 -46.90%
EPS -0.92 -0.55 -0.38 0.16 -0.85 -0.97 -0.96 -2.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0448 0.0507 0.0533 0.0557 0.0594 0.0607 0.0628 -20.11%
Adjusted Per Share Value based on latest NOSH - 914,961
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 6.23 5.89 6.17 7.00 11.17 11.42 12.41 -36.75%
EPS -0.91 -0.57 -0.37 0.15 -0.62 -0.69 -0.73 15.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0445 0.0531 0.0525 0.054 0.0431 0.0431 0.0479 -4.77%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.075 0.055 0.095 0.11 0.06 0.10 0.08 -
P/RPS 1.20 0.98 1.52 1.52 0.39 0.62 0.49 81.39%
P/EPS -8.16 -10.14 -25.53 69.49 -7.03 -10.29 -8.33 -1.36%
EY -12.25 -9.86 -3.92 1.44 -14.22 -9.71 -12.01 1.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.08 1.78 1.97 1.01 1.65 1.27 19.96%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 30/09/21 -
Price 0.065 0.065 0.075 0.09 0.075 0.065 0.10 -
P/RPS 1.04 1.15 1.20 1.25 0.49 0.40 0.62 41.04%
P/EPS -7.07 -11.98 -20.16 56.86 -8.79 -6.69 -10.41 -22.68%
EY -14.14 -8.34 -4.96 1.76 -11.37 -14.94 -9.61 29.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.28 1.41 1.62 1.26 1.07 1.59 -5.94%

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