[SINARAN] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[SINARAN] SINARAN ADVANCE GROUP BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 55.35%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SINARAN's Result
SINARAN's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 152,334 68,837 267,029 198,035 131,932 62,625 103.70%
PBT 24,283 14,103 55,565 40,297 25,999 12,256 72.85%
Tax -7,816 -3,561 -14,272 -10,382 -6,743 -3,083 110.56%
NP 16,467 10,542 41,293 29,915 19,256 9,173 59.73%
-
NP to SH 16,467 10,542 41,293 29,915 19,256 9,173 59.73%
-
Tax Rate 32.19% 25.25% 25.69% 25.76% 25.94% 25.16% -
Total Cost 135,867 58,295 225,736 168,120 112,676 53,452 111.00%
-
Net Worth 14,627,250 11,596,200 33,375,500 0 0 0 -
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 14,627,250 11,596,200 33,375,500 0 0 0 -
NOSH 78,698 63,415 180,476 5,983,000 6,017,500 6,115,333 -96.93%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 10.81% 15.31% 15.46% 15.11% 14.60% 14.65% -
ROE 0.11% 0.09% 0.12% 0.00% 0.00% 0.00% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 2.05 1.11 147.96 3.31 2.19 1.02 74.84%
EPS 0.23 0.17 22.88 0.50 0.32 0.15 40.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.97 1.87 184.93 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 5,943,157
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 16.68 7.54 29.24 21.69 14.45 6.86 103.64%
EPS 1.80 1.15 4.52 3.28 2.11 1.00 60.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 16.0192 12.6997 36.5516 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/06/10 - - - - - -
Price 0.66 0.00 0.00 0.00 0.00 0.00 -
P/RPS 32.17 0.00 0.00 0.00 0.00 0.00 -
P/EPS 297.60 0.00 0.00 0.00 0.00 0.00 -
EY 0.34 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 19/08/10 31/05/10 - - - - -
Price 0.74 0.00 0.00 0.00 0.00 0.00 -
P/RPS 36.07 0.00 0.00 0.00 0.00 0.00 -
P/EPS 333.67 0.00 0.00 0.00 0.00 0.00 -
EY 0.30 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.00 0.00 0.00 0.00 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