[SYGROUP] QoQ Cumulative Quarter Result on 30-Sep-2012 [#1]

Stock
[SYGROUP] SHIN YANG GROUP BERHAD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -83.5%
YoY- -21.61%
Quarter Report
Latest QR
Upcoming QR
SYGROUP's Result
SYGROUP's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 909,940 670,108 449,393 216,601 721,101 524,353 343,923 91.40%
PBT 8,853 -6,955 -2,075 10,105 62,086 44,518 30,769 -56.44%
Tax -4,220 954 -495 -238 -859 -3,925 -4,599 -5.57%
NP 4,633 -6,001 -2,570 9,867 61,227 40,593 26,170 -68.50%
-
NP to SH 3,071 -7,241 -3,347 9,419 57,078 41,542 27,651 -76.92%
-
Tax Rate 47.67% - - 2.36% 1.38% 8.82% 14.95% -
Total Cost 905,307 676,109 451,963 206,734 659,874 483,760 317,753 101.10%
-
Net Worth 1,127,999 1,391,999 1,403,999 1,415,999 1,127,999 1,403,999 1,403,999 -13.58%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - 12,000 12,000 12,000 21,000 21,000 21,000 -
Div Payout % - 0.00% 0.00% 127.40% 36.79% 50.55% 75.95% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,127,999 1,391,999 1,403,999 1,415,999 1,127,999 1,403,999 1,403,999 -13.58%
NOSH 1,200,000 1,200,000 1,200,000 1,200,000 1,200,000 1,200,000 1,200,000 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 0.51% -0.90% -0.57% 4.56% 8.49% 7.74% 7.61% -
ROE 0.27% -0.52% -0.24% 0.67% 5.06% 2.96% 1.97% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 75.83 55.84 37.45 18.05 60.09 43.70 28.66 91.41%
EPS 0.26 -0.60 -0.28 0.79 4.76 3.46 2.30 -76.65%
DPS 0.00 1.00 1.00 1.00 1.75 1.75 1.75 -
NAPS 0.94 1.16 1.17 1.18 0.94 1.17 1.17 -13.58%
Adjusted Per Share Value based on latest NOSH - 1,200,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 80.31 59.14 39.66 19.12 63.64 46.28 30.35 91.42%
EPS 0.27 -0.64 -0.30 0.83 5.04 3.67 2.44 -76.98%
DPS 0.00 1.06 1.06 1.06 1.85 1.85 1.85 -
NAPS 0.9955 1.2285 1.2391 1.2497 0.9955 1.2391 1.2391 -13.58%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.43 0.45 0.47 0.44 0.41 0.50 0.44 -
P/RPS 0.57 0.81 1.26 2.44 0.68 1.14 1.54 -48.48%
P/EPS 168.02 -74.58 -168.51 56.06 8.62 14.44 19.10 326.70%
EY 0.60 -1.34 -0.59 1.78 11.60 6.92 5.24 -76.45%
DY 0.00 2.22 2.13 2.27 4.27 3.50 3.98 -
P/NAPS 0.46 0.39 0.40 0.37 0.44 0.43 0.38 13.59%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 30/05/13 28/02/13 28/11/12 29/08/12 30/05/12 27/02/12 -
Price 0.395 0.455 0.455 0.47 0.41 0.47 0.52 -
P/RPS 0.52 0.81 1.21 2.60 0.68 1.08 1.81 -56.49%
P/EPS 154.35 -75.40 -163.13 59.88 8.62 13.58 22.57 260.71%
EY 0.65 -1.33 -0.61 1.67 11.60 7.37 4.43 -72.21%
DY 0.00 2.20 2.20 2.13 4.27 3.72 3.37 -
P/NAPS 0.42 0.39 0.39 0.40 0.44 0.40 0.44 -3.05%

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