[SINARAN] QoQ Quarter Result on 30-Sep-2013 [#3]

Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -799.37%
YoY- -80.47%
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 47,914 40,113 44,705 40,198 46,019 44,842 64,857 -18.32%
PBT -6,899 -4,131 -7,925 -32,908 -3,657 169 -7,657 -6.73%
Tax 0 0 0 0 -2 -88 -858 -
NP -6,899 -4,131 -7,925 -32,908 -3,659 81 -8,515 -13.12%
-
NP to SH -6,899 -4,131 -7,925 -32,908 -3,659 81 -8,515 -13.12%
-
Tax Rate - - - - - 52.07% - -
Total Cost 54,813 44,244 52,630 73,106 49,678 44,761 73,372 -17.71%
-
Net Worth 170,219 178,365 195,193 191,927 218,266 205,975 232,005 -18.69%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 170,219 178,365 195,193 191,927 218,266 205,975 232,005 -18.69%
NOSH 267,136 267,173 266,293 266,455 267,647 256,666 265,999 0.28%
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 -14.40% -10.30% -17.73% -81.86% -7.95% 0.18% -13.13% -
ROE -4.05% -2.32% -4.06% -17.15% -1.68% 0.04% -3.67% -
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 17.94 15.01 16.79 15.09 17.19 17.47 24.38 -18.53%
EPS -2.59 -1.55 -2.98 -12.36 -1.37 0.03 -3.20 -13.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6372 0.6676 0.733 0.7203 0.8155 0.8025 0.8722 -18.93%
Adjusted Per Share Value based on latest NOSH - 266,455
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 5.24 4.38 4.89 4.39 5.03 4.90 7.09 -18.30%
EPS -0.75 -0.45 -0.87 -3.60 -0.40 0.01 -0.93 -13.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.186 0.1949 0.2133 0.2098 0.2386 0.2251 0.2536 -18.71%
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 0.10 0.11 0.11 0.135 0.145 0.13 0.15 -
P/RPS 0.56 0.73 0.66 0.89 0.84 0.74 0.62 -6.57%
P/EPS -3.87 -7.11 -3.70 -1.09 -10.61 411.93 -4.69 -12.05%
EY -25.83 -14.06 -27.05 -91.48 -9.43 0.24 -21.34 13.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.16 0.15 0.19 0.18 0.16 0.17 -3.97%
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 22/08/14 19/05/14 26/02/14 25/11/13 28/08/13 22/05/13 25/02/13 -
Price 0.11 0.105 0.115 0.13 0.12 0.20 0.145 -
P/RPS 0.61 0.70 0.69 0.86 0.70 1.14 0.59 2.25%
P/EPS -4.26 -6.79 -3.86 -1.05 -8.78 633.74 -4.53 -4.02%
EY -23.48 -14.73 -25.88 -95.00 -11.39 0.16 -22.08 4.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.16 0.16 0.18 0.15 0.25 0.17 0.00%

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