[SINARAN] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[SINARAN] SINARAN ADVANCE GROUP BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -2.74%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SINARAN's Result
SINARAN's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 88,368 83,598 68,837 66,377 70,443 69,399 62,625 25.77%
PBT 19,174 10,200 14,103 14,736 15,152 13,761 12,256 34.72%
Tax -4,795 -4,260 -3,561 -3,753 -3,860 -3,665 -3,083 34.20%
NP 14,379 5,940 10,542 10,983 11,292 10,096 9,173 34.90%
-
NP to SH 14,379 5,940 10,542 10,983 11,292 10,096 9,173 34.90%
-
Tax Rate 25.01% 41.76% 25.25% 25.47% 25.48% 26.63% 25.16% -
Total Cost 73,989 77,658 58,295 55,394 59,151 59,303 53,452 24.17%
-
Net Worth 18,602,830 14,627,250 11,596,200 33,406,021 0 0 0 -
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 18,602,830 14,627,250 11,596,200 33,406,021 0 0 0 -
NOSH 88,800 78,698 63,415 180,641 5,943,157 5,938,823 6,115,333 -94.03%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 16.27% 7.11% 15.31% 16.55% 16.03% 14.55% 14.65% -
ROE 0.08% 0.04% 0.09% 0.03% 0.00% 0.00% 0.00% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 0.98 1.13 1.11 36.75 1.19 1.17 1.02 -2.62%
EPS 0.16 0.08 0.17 6.08 0.19 0.17 0.15 4.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.07 1.97 1.87 184.93 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 180,641
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 9.68 9.16 7.54 7.27 7.71 7.60 6.86 25.77%
EPS 1.57 0.65 1.15 1.20 1.24 1.11 1.00 35.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 20.3731 16.0192 12.6997 36.585 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 - - - - - -
Price 0.62 0.66 0.00 0.00 0.00 0.00 0.00 -
P/RPS 63.05 58.62 0.00 0.00 0.00 0.00 0.00 -
P/EPS 387.50 825.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.26 0.12 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.34 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 19/11/10 19/08/10 31/05/10 - - - - -
Price 0.96 0.74 0.00 0.00 0.00 0.00 0.00 -
P/RPS 97.63 65.73 0.00 0.00 0.00 0.00 0.00 -
P/EPS 600.00 925.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.17 0.11 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.38 0.00 0.00 0.00 0.00 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