[SINARAN] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[SINARAN] SINARAN ADVANCE GROUP BERHAD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -64.0%
YoY- -62.31%
Quarter Report
Latest QR
Upcoming QR
SINARAN's Result
SINARAN's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 69,518 53,850 62,181 82,542 102,329 73,694 74,893 -4.84%
PBT 8,776 7,035 -10,540 7,469 20,219 14,063 14,502 -28.47%
Tax -2,365 -1,777 1,477 -2,049 -5,164 -3,619 -3,943 -28.90%
NP 6,411 5,258 -9,063 5,420 15,055 10,444 10,559 -28.31%
-
NP to SH 6,411 5,258 -9,063 5,420 15,055 10,444 10,559 -28.31%
-
Tax Rate 26.95% 25.26% - 27.43% 25.54% 25.73% 27.19% -
Total Cost 63,107 48,592 71,244 77,122 87,274 63,250 64,334 -1.27%
-
Net Worth 239,466 226,330 229,437 237,244 0 20,228,632 19,631,228 -94.71%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - 4,255 -
Div Payout % - - - - - - 40.30% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 239,466 226,330 229,437 237,244 0 20,228,632 19,631,228 -94.71%
NOSH 266,400 265,958 266,446 266,507 266,306 266,166 265,969 0.10%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 9.22% 9.76% -14.58% 6.57% 14.71% 14.17% 14.10% -
ROE 2.68% 2.32% -3.95% 2.28% 0.00% 0.05% 0.05% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 26.10 20.25 23.34 30.97 38.43 27.69 28.16 -4.94%
EPS 2.41 1.97 -3.40 2.03 5.65 3.92 3.97 -28.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.60 -
NAPS 0.8989 0.851 0.8611 0.8902 0.00 76.00 73.81 -94.72%
Adjusted Per Share Value based on latest NOSH - 266,507
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 7.60 5.89 6.80 9.02 11.18 8.05 8.19 -4.86%
EPS 0.70 0.57 -0.99 0.59 1.65 1.14 1.15 -28.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.47 -
NAPS 0.2617 0.2474 0.2508 0.2593 0.00 22.1087 21.4558 -94.71%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.22 0.26 0.27 0.23 0.35 0.40 0.40 -
P/RPS 0.84 1.28 1.16 0.74 0.91 1.44 1.42 -29.55%
P/EPS 9.14 13.15 -7.94 11.31 6.19 10.19 10.08 -6.32%
EY 10.94 7.60 -12.60 8.84 16.15 9.81 9.93 6.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
P/NAPS 0.24 0.31 0.31 0.26 0.00 0.01 0.01 733.64%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 28/05/12 28/02/12 23/11/11 23/08/11 16/05/11 28/02/11 -
Price 0.20 0.22 0.29 0.28 0.29 0.39 0.38 -
P/RPS 0.77 1.09 1.24 0.90 0.75 1.41 1.35 -31.24%
P/EPS 8.31 11.13 -8.53 13.77 5.13 9.94 9.57 -8.99%
EY 12.03 8.99 -11.73 7.26 19.49 10.06 10.45 9.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.21 -
P/NAPS 0.22 0.26 0.34 0.31 0.00 0.01 0.01 686.62%

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