[SINARAN] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[SINARAN] SINARAN ADVANCE GROUP BERHAD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -923.06%
YoY- -531.99%
Quarter Report
Latest QR
Upcoming QR
SINARAN's Result
SINARAN's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 89,400 40,113 185,467 133,469 90,304 44,842 269,565 -52.18%
PBT -11,171 -4,131 -46,433 -36,513 -3,489 169 -9,057 15.05%
Tax 0 0 -97 -92 -89 -88 -5,352 -
NP -11,171 -4,131 -46,530 -36,605 -3,578 81 -14,409 -15.64%
-
NP to SH -11,171 -4,131 -46,530 -36,605 -3,578 81 -14,409 -15.64%
-
Tax Rate - - - - - 52.07% - -
Total Cost 100,571 44,244 231,997 170,074 93,882 44,761 283,974 -50.03%
-
Net Worth 169,427 178,365 195,328 191,943 216,655 205,975 232,378 -19.03%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 169,427 178,365 195,328 191,943 216,655 205,975 232,378 -19.03%
NOSH 265,893 267,173 266,477 266,476 265,671 256,666 266,428 -0.13%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -12.50% -10.30% -25.09% -27.43% -3.96% 0.18% -5.35% -
ROE -6.59% -2.32% -23.82% -19.07% -1.65% 0.04% -6.20% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 33.62 15.01 69.60 50.09 33.99 17.47 101.18 -52.12%
EPS -4.20 -1.55 -17.47 -13.74 -1.35 0.03 -5.41 -15.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6372 0.6676 0.733 0.7203 0.8155 0.8025 0.8722 -18.93%
Adjusted Per Share Value based on latest NOSH - 266,455
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 9.79 4.39 20.31 14.62 9.89 4.91 29.52 -52.18%
EPS -1.22 -0.45 -5.10 -4.01 -0.39 0.01 -1.58 -15.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1856 0.1953 0.2139 0.2102 0.2373 0.2256 0.2545 -19.02%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.10 0.11 0.11 0.135 0.145 0.13 0.15 -
P/RPS 0.30 0.73 0.16 0.27 0.43 0.74 0.15 58.94%
P/EPS -2.38 -7.11 -0.63 -0.98 -10.77 411.93 -2.77 -9.64%
EY -42.01 -14.06 -158.74 -101.75 -9.29 0.24 -36.05 10.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.16 0.15 0.19 0.18 0.16 0.17 -3.97%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 22/08/14 19/05/14 26/02/14 25/11/13 28/08/13 22/05/13 25/02/13 -
Price 0.11 0.105 0.115 0.13 0.12 0.20 0.145 -
P/RPS 0.33 0.70 0.17 0.26 0.35 1.14 0.14 77.39%
P/EPS -2.62 -6.79 -0.66 -0.95 -8.91 633.74 -2.68 -1.50%
EY -38.19 -14.73 -151.84 -105.67 -11.22 0.16 -37.30 1.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.16 0.16 0.18 0.15 0.25 0.17 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