[SINARAN] QoQ Quarter Result on 30-Sep-2021 [#3]

Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 25.1%
YoY- -31.55%
View:
Show?
Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 15,975 23,771 21,539 44,471 12,172 11,273 24,392 -24.60%
PBT 322 -950 -1,403 -1,863 -1,538 -1,900 -1,072 -
Tax 28 24 27 26 27 26 26 5.06%
NP 350 -926 -1,376 -1,837 -1,511 -1,874 -1,046 -
-
NP to SH 350 -926 -1,376 -1,837 -1,511 -1,874 -1,046 -
-
Tax Rate -8.70% - - - - - - -
Total Cost 15,625 24,697 22,915 46,308 13,683 13,147 25,438 -27.76%
-
Net Worth 49,264 39,344 39,357 43,770 32,230 26,282 25,764 54.11%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 49,264 39,344 39,357 43,770 32,230 26,282 25,764 54.11%
NOSH 914,961 703,816 703,816 703,816 638,954 490,028 458,538 58.56%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 2.19% -3.90% -6.39% -4.13% -12.41% -16.62% -4.29% -
ROE 0.71% -2.35% -3.50% -4.20% -4.69% -7.13% -4.06% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 1.81 3.59 3.32 6.38 2.35 2.35 5.39 -51.71%
EPS 0.04 -0.14 -0.21 -0.26 -0.29 -0.39 -0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0557 0.0594 0.0607 0.0628 0.0623 0.0549 0.0569 -1.41%
Adjusted Per Share Value based on latest NOSH - 703,816
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 1.75 2.60 2.35 4.86 1.33 1.23 2.67 -24.56%
EPS 0.04 -0.10 -0.15 -0.20 -0.17 -0.20 -0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0538 0.043 0.043 0.0478 0.0352 0.0287 0.0282 53.88%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.11 0.06 0.10 0.08 0.11 0.255 0.24 -
P/RPS 6.09 1.67 3.01 1.25 4.68 10.83 4.46 23.10%
P/EPS 277.97 -42.92 -47.12 -30.35 -37.66 -65.14 -103.90 -
EY 0.36 -2.33 -2.12 -3.29 -2.66 -1.54 -0.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 1.01 1.65 1.27 1.77 4.64 4.22 -39.85%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/05/22 28/02/22 30/11/21 30/09/21 25/05/21 25/02/21 20/11/20 -
Price 0.09 0.075 0.065 0.10 0.00 0.115 0.525 -
P/RPS 4.98 2.09 1.96 1.57 0.00 4.88 9.75 -36.12%
P/EPS 227.43 -53.65 -30.63 -37.94 0.00 -29.38 -227.27 -
EY 0.44 -1.86 -3.26 -2.64 0.00 -3.40 -0.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.26 1.07 1.59 0.00 2.09 9.23 -68.68%

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