[SYGROUP] QoQ Quarter Result on 31-Mar-2013 [#3]

Stock
[SYGROUP] SHIN YANG GROUP BERHAD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 69.5%
YoY- -128.03%
Quarter Report
Latest QR
Upcoming QR
SYGROUP's Result
SYGROUP's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 268,790 296,692 239,832 220,715 232,792 216,601 196,748 23.05%
PBT -5,271 7,073 15,807 -4,880 -12,180 10,105 8,759 -
Tax -544 -651 -5,173 1,449 -257 -238 3,066 -
NP -5,815 6,422 10,634 -3,431 -12,437 9,867 11,825 -
-
NP to SH -5,190 6,319 10,312 -3,894 -12,766 9,419 14,834 -
-
Tax Rate - 9.20% 32.73% - - 2.36% -35.00% -
Total Cost 274,605 290,270 229,198 224,146 245,229 206,734 184,923 30.06%
-
Net Worth 1,116,000 1,116,000 1,127,999 1,391,999 1,403,999 1,415,999 1,127,999 -0.70%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - 12,000 12,000 12,000 21,000 -
Div Payout % - - - 0.00% 0.00% 127.40% 141.57% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,116,000 1,116,000 1,127,999 1,391,999 1,403,999 1,415,999 1,127,999 -0.70%
NOSH 1,200,000 1,200,000 1,200,000 1,200,000 1,200,000 1,200,000 1,200,000 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -2.16% 2.16% 4.43% -1.55% -5.34% 4.56% 6.01% -
ROE -0.47% 0.57% 0.91% -0.28% -0.91% 0.67% 1.32% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 22.40 24.72 19.99 18.39 19.40 18.05 16.40 23.03%
EPS -0.43 0.53 0.86 -0.32 -1.06 0.79 1.24 -
DPS 0.00 0.00 0.00 1.00 1.00 1.00 1.75 -
NAPS 0.93 0.93 0.94 1.16 1.17 1.18 0.94 -0.70%
Adjusted Per Share Value based on latest NOSH - 1,200,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 23.72 26.19 21.17 19.48 20.55 19.12 17.36 23.06%
EPS -0.46 0.56 0.91 -0.34 -1.13 0.83 1.31 -
DPS 0.00 0.00 0.00 1.06 1.06 1.06 1.85 -
NAPS 0.9849 0.9849 0.9955 1.2285 1.2391 1.2497 0.9955 -0.70%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.445 0.435 0.43 0.45 0.47 0.44 0.41 -
P/RPS 1.99 1.76 2.15 2.45 2.42 2.44 2.50 -14.07%
P/EPS -102.89 82.61 50.04 -138.67 -44.18 56.06 33.17 -
EY -0.97 1.21 2.00 -0.72 -2.26 1.78 3.02 -
DY 0.00 0.00 0.00 2.22 2.13 2.27 4.27 -
P/NAPS 0.48 0.47 0.46 0.39 0.40 0.37 0.44 5.95%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 30/08/13 30/05/13 28/02/13 28/11/12 29/08/12 -
Price 0.495 0.435 0.395 0.455 0.455 0.47 0.41 -
P/RPS 2.21 1.76 1.98 2.47 2.35 2.60 2.50 -7.87%
P/EPS -114.45 82.61 45.97 -140.22 -42.77 59.88 33.17 -
EY -0.87 1.21 2.18 -0.71 -2.34 1.67 3.02 -
DY 0.00 0.00 0.00 2.20 2.20 2.13 4.27 -
P/NAPS 0.53 0.47 0.42 0.39 0.39 0.40 0.44 13.17%

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