[SINARAN] QoQ Quarter Result on 31-Dec-2011 [#4]

Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -267.21%
YoY- -185.83%
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 69,610 69,518 53,850 62,181 82,542 102,329 73,694 -3.71%
PBT -18,235 8,776 7,035 -10,540 7,469 20,219 14,063 -
Tax 0 -2,365 -1,777 1,477 -2,049 -5,164 -3,619 -
NP -18,235 6,411 5,258 -9,063 5,420 15,055 10,444 -
-
NP to SH -18,235 6,411 5,258 -9,063 5,420 15,055 10,444 -
-
Tax Rate - 26.95% 25.26% - 27.43% 25.54% 25.73% -
Total Cost 87,845 63,107 48,592 71,244 77,122 87,274 63,250 24.40%
-
Net Worth 216,454 239,466 226,330 229,437 237,244 0 20,228,632 -95.10%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 216,454 239,466 226,330 229,437 237,244 0 20,228,632 -95.10%
NOSH 266,405 266,400 265,958 266,446 266,507 266,306 266,166 0.05%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -26.20% 9.22% 9.76% -14.58% 6.57% 14.71% 14.17% -
ROE -8.42% 2.68% 2.32% -3.95% 2.28% 0.00% 0.05% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 26.13 26.10 20.25 23.34 30.97 38.43 27.69 -3.78%
EPS -6.84 2.41 1.97 -3.40 2.03 5.65 3.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8125 0.8989 0.851 0.8611 0.8902 0.00 76.00 -95.10%
Adjusted Per Share Value based on latest NOSH - 266,446
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 7.61 7.60 5.89 6.80 9.02 11.18 8.05 -3.66%
EPS -1.99 0.70 0.57 -0.99 0.59 1.65 1.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2366 0.2617 0.2474 0.2508 0.2593 0.00 22.1087 -95.10%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.18 0.22 0.26 0.27 0.23 0.35 0.40 -
P/RPS 0.69 0.84 1.28 1.16 0.74 0.91 1.44 -38.68%
P/EPS -2.63 9.14 13.15 -7.94 11.31 6.19 10.19 -
EY -38.03 10.94 7.60 -12.60 8.84 16.15 9.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.24 0.31 0.31 0.26 0.00 0.01 680.73%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 19/11/12 27/08/12 28/05/12 28/02/12 23/11/11 23/08/11 16/05/11 -
Price 0.19 0.20 0.22 0.29 0.28 0.29 0.39 -
P/RPS 0.73 0.77 1.09 1.24 0.90 0.75 1.41 -35.44%
P/EPS -2.78 8.31 11.13 -8.53 13.77 5.13 9.94 -
EY -36.03 12.03 8.99 -11.73 7.26 19.49 10.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.22 0.26 0.34 0.31 0.00 0.01 704.15%

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