[SINARAN] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[SINARAN] SINARAN ADVANCE GROUP BERHAD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -74.47%
YoY- 14.92%
Quarter Report
Latest QR
Upcoming QR
SINARAN's Result
SINARAN's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 313,698 235,690 152,334 68,837 267,029 198,035 131,932 77.86%
PBT 57,724 42,658 24,283 14,103 55,565 40,297 25,999 69.94%
Tax -16,460 -12,353 -7,816 -3,561 -14,272 -10,382 -6,743 80.99%
NP 41,264 30,305 16,467 10,542 41,293 29,915 19,256 65.98%
-
NP to SH 41,264 30,305 16,467 10,542 41,293 29,915 19,256 65.98%
-
Tax Rate 28.52% 28.96% 32.19% 25.25% 25.69% 25.76% 25.94% -
Total Cost 272,434 205,385 135,867 58,295 225,736 168,120 112,676 79.85%
-
Net Worth 17,717,833 18,602,830 14,627,250 11,596,200 33,375,500 0 0 -
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 3,840 - - - - - - -
Div Payout % 9.31% - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 17,717,833 18,602,830 14,627,250 11,596,200 33,375,500 0 0 -
NOSH 240,046 88,800 78,698 63,415 180,476 5,983,000 6,017,500 -88.25%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 13.15% 12.86% 10.81% 15.31% 15.46% 15.11% 14.60% -
ROE 0.23% 0.16% 0.11% 0.09% 0.12% 0.00% 0.00% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 130.68 2.62 2.05 1.11 147.96 3.31 2.19 1415.68%
EPS 17.19 0.39 0.23 0.17 22.88 0.50 0.32 1313.40%
DPS 1.60 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 73.81 2.07 1.97 1.87 184.93 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 63,415
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 34.36 25.81 16.68 7.54 29.24 21.69 14.45 77.87%
EPS 4.52 3.32 1.80 1.15 4.52 3.28 2.11 65.94%
DPS 0.42 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 19.4039 20.3731 16.0192 12.6997 36.5516 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 - - - - -
Price 0.40 0.62 0.66 0.00 0.00 0.00 0.00 -
P/RPS 0.31 23.64 32.17 0.00 0.00 0.00 0.00 -
P/EPS 2.33 183.86 297.60 0.00 0.00 0.00 0.00 -
EY 42.98 0.54 0.34 0.00 0.00 0.00 0.00 -
DY 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.30 0.34 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 19/11/10 19/08/10 31/05/10 - - - -
Price 0.38 0.96 0.74 0.00 0.00 0.00 0.00 -
P/RPS 0.29 36.60 36.07 0.00 0.00 0.00 0.00 -
P/EPS 2.21 284.69 333.67 0.00 0.00 0.00 0.00 -
EY 45.24 0.35 0.30 0.00 0.00 0.00 0.00 -
DY 4.21 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.46 0.38 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