[SINARAN] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[SINARAN] SINARAN ADVANCE GROUP BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 14.37%
YoY- -57.16%
Quarter Report
Latest QR
Upcoming QR
SINARAN's Result
SINARAN's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 64,134 73,477 105,756 101,953 89,455 92,308 72,868 -8.15%
PBT -4,922 -4,082 -3,894 -5,754 -6,704 -6,373 -4,511 5.97%
Tax 107 106 105 104 106 105 104 1.91%
NP -4,815 -3,976 -3,789 -5,650 -6,598 -6,268 -4,407 6.07%
-
NP to SH -4,815 -3,976 -3,789 -5,650 -6,598 -6,268 -4,407 6.07%
-
Tax Rate - - - - - - - -
Total Cost 68,949 77,453 109,545 107,603 96,053 98,576 77,275 -7.31%
-
Net Worth 48,469 47,959 49,264 39,344 39,357 43,770 32,230 31.22%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 48,469 47,959 49,264 39,344 39,357 43,770 32,230 31.22%
NOSH 914,961 914,961 914,961 703,816 703,816 703,816 638,954 27.01%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -7.51% -5.41% -3.58% -5.54% -7.38% -6.79% -6.05% -
ROE -9.93% -8.29% -7.69% -14.36% -16.76% -14.32% -13.67% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 6.71 8.17 11.96 15.39 13.80 13.24 14.08 -38.96%
EPS -0.50 -0.44 -0.43 -0.85 -1.02 -0.90 -0.85 -29.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0507 0.0533 0.0557 0.0594 0.0607 0.0628 0.0623 -12.82%
Adjusted Per Share Value based on latest NOSH - 703,816
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 7.02 8.05 11.58 11.17 9.80 10.11 7.98 -8.18%
EPS -0.53 -0.44 -0.41 -0.62 -0.72 -0.69 -0.48 6.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0531 0.0525 0.054 0.0431 0.0431 0.0479 0.0353 31.25%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.055 0.095 0.11 0.06 0.10 0.08 0.11 -
P/RPS 0.82 1.16 0.92 0.39 0.72 0.60 0.78 3.38%
P/EPS -10.92 -21.50 -25.68 -7.03 -9.83 -8.90 -12.91 -10.55%
EY -9.16 -4.65 -3.89 -14.22 -10.18 -11.24 -7.74 11.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.78 1.97 1.01 1.65 1.27 1.77 -28.03%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 30/09/21 25/05/21 -
Price 0.065 0.075 0.09 0.075 0.065 0.10 0.105 -
P/RPS 0.97 0.92 0.75 0.49 0.47 0.76 0.75 18.68%
P/EPS -12.91 -16.97 -21.01 -8.79 -6.39 -11.12 -12.33 3.10%
EY -7.75 -5.89 -4.76 -11.37 -15.66 -8.99 -8.11 -2.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.41 1.62 1.26 1.07 1.59 1.69 -16.89%

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