[SINARAN] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[SINARAN] SINARAN ADVANCE GROUP BERHAD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 0.91%
YoY- 3.42%
Quarter Report
Latest QR
Upcoming QR
SINARAN's Result
SINARAN's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 339,208 352,444 331,909 324,805 310,539 285,204 272,809 15.61%
PBT 57,366 70,680 60,441 60,021 59,142 53,511 57,292 0.08%
Tax -15,077 -18,225 -17,229 -17,055 -16,563 -15,226 -14,723 1.59%
NP 42,289 52,455 43,212 42,966 42,579 38,285 42,569 -0.43%
-
NP to SH 42,289 52,455 43,212 42,966 42,579 38,285 42,569 -0.43%
-
Tax Rate 26.28% 25.79% 28.51% 28.42% 28.01% 28.45% 25.70% -
Total Cost 296,919 299,989 288,697 281,839 267,960 246,919 230,240 18.45%
-
Net Worth 237,244 0 20,228,632 19,415,793 17,973,750 7,425,000 6,201,176 -88.62%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 237,244 0 20,228,632 19,415,793 17,973,750 7,425,000 6,201,176 -88.62%
NOSH 266,507 266,306 266,166 265,969 88,800 78,698 63,415 160.19%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 12.47% 14.88% 13.02% 13.23% 13.71% 13.42% 15.60% -
ROE 17.83% 0.00% 0.21% 0.22% 0.24% 0.52% 0.69% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 127.28 132.35 124.70 122.12 3.46 3.84 4.40 840.40%
EPS 15.87 19.70 16.23 16.15 0.47 0.52 0.69 707.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8902 0.00 76.00 73.00 2.00 1.00 1.00 -7.45%
Adjusted Per Share Value based on latest NOSH - 265,969
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 37.15 38.60 36.35 35.57 34.01 31.23 29.88 15.60%
EPS 4.63 5.74 4.73 4.71 4.66 4.19 4.66 -0.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2598 0.00 22.1537 21.2635 19.6842 8.1316 6.7913 -88.62%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 - -
Price 0.23 0.35 0.40 0.40 0.62 0.66 0.00 -
P/RPS 0.18 0.26 0.32 0.33 17.94 17.18 0.00 -
P/EPS 1.45 1.78 2.46 2.48 130.86 128.00 0.00 -
EY 68.99 56.28 40.59 40.39 0.76 0.78 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.00 0.01 0.01 0.31 0.66 0.00 -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 23/08/11 16/05/11 28/02/11 - - - -
Price 0.28 0.29 0.39 0.38 0.00 0.00 0.00 -
P/RPS 0.22 0.22 0.31 0.31 0.00 0.00 0.00 -
P/EPS 1.76 1.47 2.40 2.35 0.00 0.00 0.00 -
EY 56.67 67.92 41.63 42.51 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.00 0.01 0.01 0.00 0.00 0.00 -

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