[SINARAN] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[SINARAN] SINARAN ADVANCE GROUP BERHAD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 3.55%
YoY- -168.13%
Quarter Report
Latest QR
Upcoming QR
SINARAN's Result
SINARAN's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 195,916 225,328 250,885 259,893 257,217 270,149 300,902 -24.85%
PBT -44,053 -29,380 -16,687 -9,821 -12,704 13,000 24,183 -
Tax -948 -948 -3,381 -5,070 -2,735 -4,784 -7,513 -74.81%
NP -45,001 -30,328 -20,068 -14,891 -15,439 8,216 16,670 -
-
NP to SH -45,001 -30,328 -20,068 -14,891 -15,439 8,216 16,670 -
-
Tax Rate - - - - - 36.80% 31.07% -
Total Cost 240,917 255,656 270,953 274,784 272,656 261,933 284,232 -10.42%
-
Net Worth 191,927 218,266 205,975 232,005 216,454 239,122 226,330 -10.40%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 191,927 218,266 205,975 232,005 216,454 239,122 226,330 -10.40%
NOSH 266,400 266,400 266,400 266,400 266,400 266,400 266,400 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -22.97% -13.46% -8.00% -5.73% -6.00% 3.04% 5.54% -
ROE -23.45% -13.89% -9.74% -6.42% -7.13% 3.44% 7.37% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 73.53 84.19 97.75 97.70 96.55 101.55 113.14 -24.95%
EPS -16.89 -11.33 -7.82 -5.60 -5.80 3.09 6.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7203 0.8155 0.8025 0.8722 0.8125 0.8989 0.851 -10.51%
Adjusted Per Share Value based on latest NOSH - 265,999
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 21.46 24.68 27.48 28.46 28.17 29.59 32.95 -24.84%
EPS -4.93 -3.32 -2.20 -1.63 -1.69 0.90 1.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2102 0.239 0.2256 0.2541 0.2371 0.2619 0.2479 -10.40%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.135 0.145 0.13 0.15 0.18 0.22 0.26 -
P/RPS 0.18 0.17 0.13 0.15 0.19 0.22 0.23 -15.06%
P/EPS -0.80 -1.28 -1.66 -2.68 -3.11 7.12 4.15 -
EY -125.10 -78.15 -60.14 -37.32 -32.20 14.04 24.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.18 0.16 0.17 0.22 0.24 0.31 -27.82%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 28/08/13 22/05/13 25/02/13 19/11/12 27/08/12 28/05/12 -
Price 0.13 0.12 0.20 0.145 0.19 0.20 0.22 -
P/RPS 0.18 0.14 0.20 0.15 0.20 0.20 0.19 -3.53%
P/EPS -0.77 -1.06 -2.56 -2.59 -3.28 6.48 3.51 -
EY -129.91 -94.43 -39.09 -38.61 -30.50 15.44 28.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.15 0.25 0.17 0.23 0.22 0.26 -21.72%

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