[SINARAN] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[SINARAN] SINARAN ADVANCE GROUP BERHAD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -26.57%
YoY- -3.86%
Quarter Report
Latest QR
Upcoming QR
SINARAN's Result
SINARAN's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 82,542 102,329 73,694 74,893 88,368 83,598 68,837 12.85%
PBT 7,469 20,219 14,063 14,502 19,174 10,200 14,103 -34.51%
Tax -2,049 -5,164 -3,619 -3,943 -4,795 -4,260 -3,561 -30.79%
NP 5,420 15,055 10,444 10,559 14,379 5,940 10,542 -35.79%
-
NP to SH 5,420 15,055 10,444 10,559 14,379 5,940 10,542 -35.79%
-
Tax Rate 27.43% 25.54% 25.73% 27.19% 25.01% 41.76% 25.25% -
Total Cost 77,122 87,274 63,250 64,334 73,989 77,658 58,295 20.49%
-
Net Worth 237,244 0 20,228,632 19,631,228 18,602,830 14,627,250 11,596,200 -92.50%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 4,255 - - - -
Div Payout % - - - 40.30% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 237,244 0 20,228,632 19,631,228 18,602,830 14,627,250 11,596,200 -92.50%
NOSH 266,507 266,306 266,166 265,969 88,800 78,698 63,415 160.19%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 6.57% 14.71% 14.17% 14.10% 16.27% 7.11% 15.31% -
ROE 2.28% 0.00% 0.05% 0.05% 0.08% 0.04% 0.09% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 30.97 38.43 27.69 28.16 0.98 1.13 1.11 818.04%
EPS 2.03 5.65 3.92 3.97 0.16 0.08 0.17 421.64%
DPS 0.00 0.00 0.00 1.60 0.00 0.00 0.00 -
NAPS 0.8902 0.00 76.00 73.81 2.07 1.97 1.87 -39.00%
Adjusted Per Share Value based on latest NOSH - 265,969
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 9.04 11.21 8.07 8.20 9.68 9.16 7.54 12.84%
EPS 0.59 1.65 1.14 1.16 1.57 0.65 1.15 -35.88%
DPS 0.00 0.00 0.00 0.47 0.00 0.00 0.00 -
NAPS 0.2598 0.00 22.1537 21.4994 20.3731 16.0192 12.6997 -92.50%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 - -
Price 0.23 0.35 0.40 0.40 0.62 0.66 0.00 -
P/RPS 0.74 0.91 1.44 1.42 63.05 58.62 0.00 -
P/EPS 11.31 6.19 10.19 10.08 387.50 825.00 0.00 -
EY 8.84 16.15 9.81 9.93 0.26 0.12 0.00 -
DY 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.00 0.01 0.01 0.30 0.34 0.00 -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 23/08/11 16/05/11 28/02/11 19/11/10 19/08/10 31/05/10 -
Price 0.28 0.29 0.39 0.38 0.96 0.74 0.00 -
P/RPS 0.90 0.75 1.41 1.35 97.63 65.73 0.00 -
P/EPS 13.77 5.13 9.94 9.57 600.00 925.00 0.00 -
EY 7.26 19.49 10.06 10.45 0.17 0.11 0.00 -
DY 0.00 0.00 0.00 4.21 0.00 0.00 0.00 -
P/NAPS 0.31 0.00 0.01 0.01 0.46 0.38 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