[SNTORIA] QoQ Quarter Result on 31-Mar-2013 [#2]

Stock
[SNTORIA] SENTORIA GROUP BERHAD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Mar-2013 [#2]
Profit Trend
QoQ- -67.99%
YoY- -59.43%
Quarter Report
Latest QR
Upcoming QR
SNTORIA's Result
SNTORIA'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 47,570 59,649 55,399 49,272 43,192 43,917 38,494 15.11%
PBT 7,462 21,117 9,859 3,493 10,088 10,026 15,073 -37.33%
Tax 784 13,878 -2,173 -984 -2,221 6,759 -2,034 -
NP 8,246 34,995 7,686 2,509 7,867 16,785 13,039 -26.26%
-
NP to SH 8,254 34,970 7,697 2,518 7,866 16,785 13,038 -26.21%
-
Tax Rate -10.51% -65.72% 22.04% 28.17% 22.02% -67.41% 13.49% -
Total Cost 39,324 24,654 47,713 46,763 35,325 27,132 25,455 33.53%
-
Net Worth 254,644 246,329 211,117 207,834 207,630 199,821 183,971 24.12%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - 4,398 4,398 - - - - -
Div Payout % - 12.58% 57.14% - - - - -
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 254,644 246,329 211,117 207,834 207,630 199,821 183,971 24.12%
NOSH 439,042 439,874 439,828 399,682 399,289 399,642 399,938 6.39%
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 17.33% 58.67% 13.87% 5.09% 18.21% 38.22% 33.87% -
ROE 3.24% 14.20% 3.65% 1.21% 3.79% 8.40% 7.09% -
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 10.83 13.56 12.60 12.33 10.82 10.99 9.62 8.19%
EPS 1.88 7.95 1.75 0.63 1.97 4.20 3.26 -30.64%
DPS 0.00 1.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.56 0.48 0.52 0.52 0.50 0.46 16.66%
Adjusted Per Share Value based on latest NOSH - 399,682
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 7.64 9.57 8.89 7.91 6.93 7.05 6.18 15.14%
EPS 1.32 5.61 1.24 0.40 1.26 2.69 2.09 -26.32%
DPS 0.00 0.71 0.71 0.00 0.00 0.00 0.00 -
NAPS 0.4088 0.3954 0.3389 0.3336 0.3333 0.3208 0.2953 24.13%
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 0.675 0.625 0.685 0.695 0.68 0.75 0.55 -
P/RPS 6.23 4.61 5.44 5.64 6.29 6.82 5.71 5.96%
P/EPS 35.90 7.86 39.14 110.32 34.52 17.86 16.87 65.21%
EY 2.79 12.72 2.55 0.91 2.90 5.60 5.93 -39.42%
DY 0.00 1.60 1.46 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.12 1.43 1.34 1.31 1.50 1.20 -2.22%
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 26/02/14 29/11/13 27/08/13 22/05/13 28/02/13 29/11/12 27/08/12 -
Price 0.86 0.63 0.65 0.715 0.705 0.70 0.59 -
P/RPS 7.94 4.65 5.16 5.80 6.52 6.37 6.13 18.76%
P/EPS 45.74 7.92 37.14 113.49 35.79 16.67 18.10 85.21%
EY 2.19 12.62 2.69 0.88 2.79 6.00 5.53 -45.98%
DY 0.00 1.59 1.54 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.13 1.35 1.38 1.36 1.40 1.28 10.13%

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