[SINARAN] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 81.37%
YoY- -25.03%
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 199,465 133,990 82,960 38,306 199,053 157,849 89,400 70.49%
PBT -50,895 -20,248 -12,759 -5,165 -27,723 -19,823 -11,171 174.06%
Tax 0 0 0 0 0 0 0 -
NP -50,895 -20,248 -12,759 -5,165 -27,723 -19,823 -11,171 174.06%
-
NP to SH -50,895 -20,248 -12,759 -5,165 -27,723 -19,823 -11,171 174.06%
-
Tax Rate - - - - - - - -
Total Cost 250,360 154,238 95,719 43,471 226,776 177,672 100,571 83.37%
-
Net Worth 150,702 188,096 172,017 173,374 201,191 169,829 169,427 -7.49%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 150,702 188,096 172,017 173,374 201,191 169,829 169,427 -7.49%
NOSH 266,400 266,501 266,363 265,789 265,844 266,400 265,893 0.12%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -25.52% -15.11% -15.38% -13.48% -13.93% -12.56% -12.50% -
ROE -33.77% -10.76% -7.42% -2.98% -13.78% -11.67% -6.59% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 74.87 50.28 31.15 14.41 74.88 59.25 33.62 70.28%
EPS -19.10 -7.60 -4.79 1.94 -10.42 -7.44 -4.20 173.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5657 0.7058 0.6458 0.6523 0.7568 0.6375 0.6372 -7.60%
Adjusted Per Share Value based on latest NOSH - 265,789
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 21.80 14.64 9.07 4.19 21.76 17.25 9.77 70.50%
EPS -5.56 -2.21 -1.39 -0.56 -3.03 -2.17 -1.22 174.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1647 0.2056 0.188 0.1895 0.2199 0.1856 0.1852 -7.50%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.07 0.085 0.105 0.115 0.13 0.115 0.10 -
P/RPS 0.09 0.17 0.34 0.80 0.17 0.19 0.30 -55.08%
P/EPS -0.37 -1.12 -2.19 -5.92 -1.25 -1.55 -2.38 -70.98%
EY -272.92 -89.38 -45.62 -16.90 -80.22 -64.70 -42.01 246.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.12 0.16 0.18 0.17 0.18 0.16 -17.40%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 12/11/15 18/08/15 25/05/15 26/02/15 13/11/14 22/08/14 -
Price 0.065 0.075 0.10 0.115 0.125 0.13 0.11 -
P/RPS 0.09 0.15 0.32 0.80 0.17 0.22 0.33 -57.84%
P/EPS -0.34 -0.99 -2.09 -5.92 -1.20 -1.75 -2.62 -74.27%
EY -293.92 -101.30 -47.90 -16.90 -83.43 -57.24 -38.19 288.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.11 0.15 0.18 0.17 0.20 0.17 -25.13%

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