[SINARAN] QoQ TTM Result on 31-Dec-2019 [#4]

Stock
[SINARAN] SINARAN ADVANCE GROUP BERHAD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 84.23%
YoY- 84.12%
Quarter Report
Latest QR
Upcoming QR
SINARAN's Result
SINARAN's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 99,662 105,443 112,115 120,789 121,173 123,684 135,878 -18.62%
PBT -7,307 -6,631 -7,123 -6,492 -40,876 -42,224 -42,361 -68.91%
Tax 139 95 95 63 96 437 426 -52.50%
NP -7,168 -6,536 -7,028 -6,429 -40,780 -41,787 -41,935 -69.10%
-
NP to SH -7,168 -6,536 -7,028 -6,429 -40,780 -41,787 -41,935 -69.10%
-
Tax Rate - - - - - - - -
Total Cost 106,830 111,979 119,143 127,218 161,953 165,471 177,813 -28.73%
-
Net Worth 25,764 25,794 25,607 22,894 29,063 2,790,549 28,304 -6.05%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 25,764 25,794 25,607 22,894 29,063 2,790,549 28,304 -6.05%
NOSH 458,538 445,622 445,622 425,872 425,872 386,952 380,952 13.11%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -7.19% -6.20% -6.27% -5.32% -33.65% -33.79% -30.86% -
ROE -27.82% -25.34% -27.45% -28.08% -140.32% -1.50% -148.16% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 22.01 23.83 25.53 29.97 28.89 32.09 35.67 -27.45%
EPS -1.58 -1.48 -1.60 -1.59 -9.72 -10.84 -11.01 -72.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0569 0.0583 0.0583 0.0568 0.0693 7.24 0.0743 -16.25%
Adjusted Per Share Value based on latest NOSH - 425,872
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 10.89 11.52 12.25 13.20 13.24 13.52 14.85 -18.63%
EPS -0.78 -0.71 -0.77 -0.70 -4.46 -4.57 -4.58 -69.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0282 0.0282 0.028 0.025 0.0318 3.0499 0.0309 -5.89%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.24 0.095 0.075 0.07 0.09 0.06 0.075 -
P/RPS 1.09 0.40 0.29 0.23 0.31 0.19 0.21 198.88%
P/EPS -15.16 -6.43 -4.69 -4.39 -0.93 -0.55 -0.68 687.65%
EY -6.60 -15.55 -21.33 -22.79 -108.04 -180.69 -146.77 -87.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.22 1.63 1.29 1.23 1.30 0.01 1.01 158.73%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 20/11/20 21/08/20 26/06/20 26/02/20 03/12/19 26/08/19 28/05/19 -
Price 0.525 0.115 0.10 0.075 0.07 0.11 0.075 -
P/RPS 2.39 0.48 0.39 0.25 0.24 0.34 0.21 403.72%
P/EPS -33.16 -7.78 -6.25 -4.70 -0.72 -1.01 -0.68 1225.34%
EY -3.02 -12.85 -16.00 -21.27 -138.91 -98.56 -146.77 -92.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.23 1.97 1.72 1.32 1.01 0.02 1.01 335.34%

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