[SNTORIA] QoQ Quarter Result on 31-Dec-2013 [#1]

Stock
[SNTORIA] SENTORIA GROUP BERHAD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Dec-2013 [#1]
Profit Trend
QoQ- -76.4%
YoY- 4.93%
Quarter Report
Latest QR
Upcoming QR
SNTORIA's Result
SNTORIA's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 64,516 56,358 50,000 47,570 59,649 55,399 49,272 19.66%
PBT 13,308 10,994 3,702 7,462 21,117 9,859 3,493 143.73%
Tax -3,263 -2,817 -1,179 784 13,878 -2,173 -984 122.21%
NP 10,045 8,177 2,523 8,246 34,995 7,686 2,509 151.92%
-
NP to SH 10,058 8,178 2,649 8,254 34,970 7,697 2,518 151.53%
-
Tax Rate 24.52% 25.62% 31.85% -10.51% -65.72% 22.04% 28.17% -
Total Cost 54,471 48,181 47,477 39,324 24,654 47,713 46,763 10.69%
-
Net Worth 326,443 259,409 256,069 254,644 246,329 211,117 207,834 35.08%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - 4,398 4,398 - -
Div Payout % - - - - 12.58% 57.14% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 326,443 259,409 256,069 254,644 246,329 211,117 207,834 35.08%
NOSH 441,140 439,677 441,499 439,042 439,874 439,828 399,682 6.79%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 15.57% 14.51% 5.05% 17.33% 58.67% 13.87% 5.09% -
ROE 3.08% 3.15% 1.03% 3.24% 14.20% 3.65% 1.21% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 14.62 12.82 11.33 10.83 13.56 12.60 12.33 12.01%
EPS 2.28 1.86 0.60 1.88 7.95 1.75 0.63 135.53%
DPS 0.00 0.00 0.00 0.00 1.00 1.00 0.00 -
NAPS 0.74 0.59 0.58 0.58 0.56 0.48 0.52 26.49%
Adjusted Per Share Value based on latest NOSH - 439,042
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 10.36 9.05 8.03 7.64 9.57 8.89 7.91 19.68%
EPS 1.61 1.31 0.43 1.32 5.61 1.24 0.40 152.81%
DPS 0.00 0.00 0.00 0.00 0.71 0.71 0.00 -
NAPS 0.524 0.4164 0.411 0.4088 0.3954 0.3389 0.3336 35.08%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.53 0.89 0.91 0.675 0.625 0.685 0.695 -
P/RPS 10.46 6.94 8.04 6.23 4.61 5.44 5.64 50.89%
P/EPS 67.11 47.85 151.67 35.90 7.86 39.14 110.32 -28.18%
EY 1.49 2.09 0.66 2.79 12.72 2.55 0.91 38.87%
DY 0.00 0.00 0.00 0.00 1.60 1.46 0.00 -
P/NAPS 2.07 1.51 1.57 1.16 1.12 1.43 1.34 33.59%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 26/08/14 28/05/14 26/02/14 29/11/13 27/08/13 22/05/13 -
Price 1.39 1.55 0.89 0.86 0.63 0.65 0.715 -
P/RPS 9.50 12.09 7.86 7.94 4.65 5.16 5.80 38.90%
P/EPS 60.96 83.33 148.33 45.74 7.92 37.14 113.49 -33.89%
EY 1.64 1.20 0.67 2.19 12.62 2.69 0.88 51.38%
DY 0.00 0.00 0.00 0.00 1.59 1.54 0.00 -
P/NAPS 1.88 2.63 1.53 1.48 1.13 1.35 1.38 22.86%

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