[SYGROUP] QoQ Cumulative Quarter Result on 30-Sep-2013 [#1]

Stock
[SYGROUP] SHIN YANG GROUP BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 105.76%
YoY- -32.91%
Quarter Report
Latest QR
Upcoming QR
SYGROUP's Result
SYGROUP'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 1,128,918 848,233 565,482 296,692 909,940 670,108 449,393 85.10%
PBT 10,799 6,091 1,802 7,073 8,853 -6,955 -2,075 -
Tax -4,151 -1,977 -1,195 -651 -4,220 954 -495 314.37%
NP 6,648 4,114 607 6,422 4,633 -6,001 -2,570 -
-
NP to SH 7,825 6,767 1,128 6,319 3,071 -7,241 -3,347 -
-
Tax Rate 38.44% 32.46% 66.32% 9.20% 47.67% - - -
Total Cost 1,122,270 844,119 564,875 290,270 905,307 676,109 451,963 83.67%
-
Net Worth 1,127,999 1,116,000 1,116,000 1,116,000 1,127,999 1,391,999 1,403,999 -13.61%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - 12,000 12,000 -
Div Payout % - - - - - 0.00% 0.00% -
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 1,127,999 1,116,000 1,116,000 1,116,000 1,127,999 1,391,999 1,403,999 -13.61%
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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 0.59% 0.49% 0.11% 2.16% 0.51% -0.90% -0.57% -
ROE 0.69% 0.61% 0.10% 0.57% 0.27% -0.52% -0.24% -
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 94.08 70.69 47.12 24.72 75.83 55.84 37.45 85.10%
EPS 0.65 0.56 0.09 0.53 0.26 -0.60 -0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.00 -
NAPS 0.94 0.93 0.93 0.93 0.94 1.16 1.17 -13.61%
Adjusted Per Share Value based on latest NOSH - 1,200,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 99.63 74.86 49.91 26.19 80.31 59.14 39.66 85.10%
EPS 0.69 0.60 0.10 0.56 0.27 -0.64 -0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 1.06 1.06 -
NAPS 0.9955 0.9849 0.9849 0.9849 0.9955 1.2285 1.2391 -13.61%
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 0.515 0.45 0.445 0.435 0.43 0.45 0.47 -
P/RPS 0.55 0.64 0.94 1.76 0.57 0.81 1.26 -42.54%
P/EPS 78.98 79.80 473.40 82.61 168.02 -74.58 -168.51 -
EY 1.27 1.25 0.21 1.21 0.60 -1.34 -0.59 -
DY 0.00 0.00 0.00 0.00 0.00 2.22 2.13 -
P/NAPS 0.55 0.48 0.48 0.47 0.46 0.39 0.40 23.72%
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 29/08/14 29/05/14 28/02/14 29/11/13 30/08/13 30/05/13 28/02/13 -
Price 0.535 0.475 0.495 0.435 0.395 0.455 0.455 -
P/RPS 0.57 0.67 1.05 1.76 0.52 0.81 1.21 -39.54%
P/EPS 82.04 84.23 526.60 82.61 154.35 -75.40 -163.13 -
EY 1.22 1.19 0.19 1.21 0.65 -1.33 -0.61 -
DY 0.00 0.00 0.00 0.00 0.00 2.20 2.20 -
P/NAPS 0.57 0.51 0.53 0.47 0.42 0.39 0.39 28.87%

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