[SINARAN] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[SINARAN] SINARAN ADVANCE GROUP BERHAD
Announcement Date
13-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 49.76%
YoY- 42.1%
Quarter Report
Latest QR
Upcoming QR
SINARAN's Result
SINARAN's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 186,944 190,224 192,031 188,754 172,930 171,035 175,764 4.20%
PBT -28,606 -27,915 -26,881 -26,055 -51,863 -48,621 -44,321 -25.37%
Tax 0 0 0 0 0 -2 -90 -
NP -28,606 -27,915 -26,881 -26,055 -51,863 -48,623 -44,411 -25.47%
-
NP to SH -28,606 -27,915 -26,881 -26,055 -51,863 -48,623 -44,411 -25.47%
-
Tax Rate - - - - - - - -
Total Cost 215,550 218,139 218,912 214,809 224,793 219,658 220,175 -1.40%
-
Net Worth 172,011 173,374 462,268 169,804 170,219 178,365 195,193 -8.10%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 172,011 173,374 462,268 169,804 170,219 178,365 195,193 -8.10%
NOSH 266,400 266,400 266,400 266,400 266,400 266,400 266,400 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -15.30% -14.67% -14.00% -13.80% -29.99% -28.43% -25.27% -
ROE -16.63% -16.10% -5.82% -15.34% -30.47% -27.26% -22.75% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 70.19 71.57 31.44 70.86 64.73 64.02 66.00 4.20%
EPS -10.74 -10.50 -4.40 -9.78 -19.41 -18.20 -16.68 -25.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6458 0.6523 0.7568 0.6375 0.6372 0.6676 0.733 -8.11%
Adjusted Per Share Value based on latest NOSH - 266,359
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 20.43 20.79 20.99 20.63 18.90 18.69 19.21 4.20%
EPS -3.13 -3.05 -2.94 -2.85 -5.67 -5.31 -4.85 -25.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.188 0.1895 0.5052 0.1856 0.186 0.1949 0.2133 -8.09%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.105 0.115 0.13 0.115 0.10 0.11 0.11 -
P/RPS 0.15 0.16 0.41 0.16 0.15 0.17 0.17 -8.02%
P/EPS -0.98 -1.09 -2.95 -1.18 -0.52 -0.60 -0.66 30.24%
EY -102.28 -91.33 -33.85 -85.06 -194.14 -165.45 -151.61 -23.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.18 0.17 0.18 0.16 0.16 0.15 4.40%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 18/08/15 25/05/15 26/02/15 13/11/14 22/08/14 19/05/14 26/02/14 -
Price 0.10 0.115 0.125 0.13 0.11 0.105 0.115 -
P/RPS 0.14 0.16 0.40 0.18 0.17 0.16 0.17 -12.17%
P/EPS -0.93 -1.09 -2.84 -1.33 -0.57 -0.58 -0.69 22.08%
EY -107.40 -91.33 -35.21 -75.25 -176.49 -173.32 -145.02 -18.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.18 0.17 0.20 0.17 0.16 0.16 -4.22%

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