[SYGROUP] QoQ Cumulative Quarter Result on 31-Mar-2013 [#3]

Stock
[SYGROUP] SHIN YANG GROUP BERHAD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -116.34%
YoY- -117.43%
Quarter Report
Latest QR
Upcoming QR
SYGROUP's Result
SYGROUP's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 565,482 296,692 909,940 670,108 449,393 216,601 721,101 -14.92%
PBT 1,802 7,073 8,853 -6,955 -2,075 10,105 62,086 -90.49%
Tax -1,195 -651 -4,220 954 -495 -238 -859 24.54%
NP 607 6,422 4,633 -6,001 -2,570 9,867 61,227 -95.34%
-
NP to SH 1,128 6,319 3,071 -7,241 -3,347 9,419 57,078 -92.63%
-
Tax Rate 66.32% 9.20% 47.67% - - 2.36% 1.38% -
Total Cost 564,875 290,270 905,307 676,109 451,963 206,734 659,874 -9.81%
-
Net Worth 1,116,000 1,116,000 1,127,999 1,391,999 1,403,999 1,415,999 1,127,999 -0.70%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - 12,000 12,000 12,000 21,000 -
Div Payout % - - - 0.00% 0.00% 127.40% 36.79% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,116,000 1,116,000 1,127,999 1,391,999 1,403,999 1,415,999 1,127,999 -0.70%
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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.11% 2.16% 0.51% -0.90% -0.57% 4.56% 8.49% -
ROE 0.10% 0.57% 0.27% -0.52% -0.24% 0.67% 5.06% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 47.12 24.72 75.83 55.84 37.45 18.05 60.09 -14.92%
EPS 0.09 0.53 0.26 -0.60 -0.28 0.79 4.76 -92.85%
DPS 0.00 0.00 0.00 1.00 1.00 1.00 1.75 -
NAPS 0.93 0.93 0.94 1.16 1.17 1.18 0.94 -0.70%
Adjusted Per Share Value based on latest NOSH - 1,200,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 47.12 24.72 75.83 55.84 37.45 18.05 60.09 -14.92%
EPS 0.09 0.53 0.26 -0.60 -0.28 0.79 4.76 -92.85%
DPS 0.00 0.00 0.00 1.00 1.00 1.00 1.75 -
NAPS 0.93 0.93 0.94 1.16 1.17 1.18 0.94 -0.70%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.445 0.435 0.43 0.45 0.47 0.44 0.41 -
P/RPS 0.94 1.76 0.57 0.81 1.26 2.44 0.68 24.01%
P/EPS 473.40 82.61 168.02 -74.58 -168.51 56.06 8.62 1334.31%
EY 0.21 1.21 0.60 -1.34 -0.59 1.78 11.60 -93.05%
DY 0.00 0.00 0.00 2.22 2.13 2.27 4.27 -
P/NAPS 0.48 0.47 0.46 0.39 0.40 0.37 0.44 5.95%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 30/08/13 30/05/13 28/02/13 28/11/12 29/08/12 -
Price 0.495 0.435 0.395 0.455 0.455 0.47 0.41 -
P/RPS 1.05 1.76 0.52 0.81 1.21 2.60 0.68 33.48%
P/EPS 526.60 82.61 154.35 -75.40 -163.13 59.88 8.62 1439.55%
EY 0.19 1.21 0.65 -1.33 -0.61 1.67 11.60 -93.50%
DY 0.00 0.00 0.00 2.20 2.20 2.13 4.27 -
P/NAPS 0.53 0.47 0.42 0.39 0.39 0.40 0.44 13.17%

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