[SINARAN] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[SINARAN] SINARAN ADVANCE GROUP BERHAD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -19.38%
YoY- -0.68%
Quarter Report
Latest QR
Upcoming QR
SINARAN's Result
SINARAN's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 270,149 300,902 320,746 339,208 352,444 331,909 324,805 -11.56%
PBT 13,000 24,183 31,211 57,366 70,680 60,441 60,021 -63.96%
Tax -4,784 -7,513 -9,355 -15,077 -18,225 -17,229 -17,055 -57.18%
NP 8,216 16,670 21,856 42,289 52,455 43,212 42,966 -66.84%
-
NP to SH 8,216 16,670 21,856 42,289 52,455 43,212 42,966 -66.84%
-
Tax Rate 36.80% 31.07% 29.97% 26.28% 25.79% 28.51% 28.42% -
Total Cost 261,933 284,232 298,890 296,919 299,989 288,697 281,839 -4.77%
-
Net Worth 239,122 226,330 229,437 237,244 0 20,228,632 19,415,793 -94.68%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 239,122 226,330 229,437 237,244 0 20,228,632 19,415,793 -94.68%
NOSH 266,400 266,400 266,446 266,507 266,306 266,166 265,969 0.10%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 3.04% 5.54% 6.81% 12.47% 14.88% 13.02% 13.23% -
ROE 3.44% 7.37% 9.53% 17.83% 0.00% 0.21% 0.22% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 101.55 113.14 120.38 127.28 132.35 124.70 122.12 -11.58%
EPS 3.09 6.27 8.20 15.87 19.70 16.23 16.15 -66.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8989 0.851 0.8611 0.8902 0.00 76.00 73.00 -94.68%
Adjusted Per Share Value based on latest NOSH - 266,507
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 29.59 32.95 35.13 37.15 38.60 36.35 35.57 -11.55%
EPS 0.90 1.83 2.39 4.63 5.74 4.73 4.71 -66.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2619 0.2479 0.2513 0.2598 0.00 22.1537 21.2635 -94.68%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.22 0.26 0.27 0.23 0.35 0.40 0.40 -
P/RPS 0.22 0.23 0.22 0.18 0.26 0.32 0.33 -23.70%
P/EPS 7.12 4.15 3.29 1.45 1.78 2.46 2.48 102.13%
EY 14.04 24.11 30.38 68.99 56.28 40.59 40.39 -50.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.31 0.31 0.26 0.00 0.01 0.01 733.64%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 28/05/12 28/02/12 23/11/11 23/08/11 16/05/11 28/02/11 -
Price 0.20 0.22 0.29 0.28 0.29 0.39 0.38 -
P/RPS 0.20 0.19 0.24 0.22 0.22 0.31 0.31 -25.35%
P/EPS 6.48 3.51 3.54 1.76 1.47 2.40 2.35 96.76%
EY 15.44 28.49 28.29 56.67 67.92 41.63 42.51 -49.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.26 0.34 0.31 0.00 0.01 0.01 686.62%

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