[SINARAN] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[SINARAN] SINARAN ADVANCE GROUP BERHAD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 18.38%
YoY- 0.74%
Quarter Report
Latest QR
Upcoming QR
SINARAN's Result
SINARAN's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 123,562 53,850 320,208 255,924 178,084 73,694 313,698 -46.29%
PBT 15,835 7,035 31,027 41,228 34,674 14,063 57,724 -57.81%
Tax -4,148 -1,777 -9,310 -10,699 -8,884 -3,619 -16,460 -60.13%
NP 11,687 5,258 21,717 30,529 25,790 10,444 41,264 -56.90%
-
NP to SH 11,687 5,258 21,717 30,529 25,790 10,444 41,264 -56.90%
-
Tax Rate 26.20% 25.26% 30.01% 25.95% 25.62% 25.73% 28.52% -
Total Cost 111,875 48,592 298,491 225,395 152,294 63,250 272,434 -44.78%
-
Net Worth 239,466 226,330 223,692 237,104 0 20,228,632 17,717,833 -94.34%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - 3,840 -
Div Payout % - - - - - - 9.31% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 239,466 226,330 223,692 237,104 0 20,228,632 17,717,833 -94.34%
NOSH 266,400 265,958 266,555 266,349 266,460 266,166 240,046 7.19%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 9.46% 9.76% 6.78% 11.93% 14.48% 14.17% 13.15% -
ROE 4.88% 2.32% 9.71% 12.88% 0.00% 0.05% 0.23% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 46.38 20.25 120.13 96.09 66.83 27.69 130.68 -49.90%
EPS 4.39 1.97 8.15 11.46 9.68 3.92 17.19 -59.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.60 -
NAPS 0.8989 0.851 0.8392 0.8902 0.00 76.00 73.81 -94.72%
Adjusted Per Share Value based on latest NOSH - 266,507
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 13.53 5.90 35.07 28.03 19.50 8.07 34.36 -46.30%
EPS 1.28 0.58 2.38 3.34 2.82 1.14 4.52 -56.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.42 -
NAPS 0.2623 0.2479 0.245 0.2597 0.00 22.1537 19.4039 -94.34%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.22 0.26 0.27 0.23 0.35 0.40 0.40 -
P/RPS 0.47 1.28 0.22 0.24 0.52 1.44 0.31 32.00%
P/EPS 5.01 13.15 3.31 2.01 3.62 10.19 2.33 66.66%
EY 19.94 7.60 30.18 49.83 27.65 9.81 42.98 -40.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
P/NAPS 0.24 0.31 0.32 0.26 0.00 0.01 0.01 733.64%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 28/05/12 28/02/12 23/11/11 23/08/11 16/05/11 28/02/11 -
Price 0.20 0.22 0.29 0.28 0.29 0.39 0.38 -
P/RPS 0.43 1.09 0.24 0.29 0.43 1.41 0.29 30.06%
P/EPS 4.56 11.13 3.56 2.44 3.00 9.94 2.21 62.14%
EY 21.94 8.99 28.09 40.94 33.37 10.06 45.24 -38.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.21 -
P/NAPS 0.22 0.26 0.35 0.31 0.00 0.01 0.01 686.62%

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