[SINARAN] QoQ TTM Result on 31-Dec-2022 [#4]

Stock
[SINARAN] SINARAN ADVANCE GROUP BERHAD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -73.17%
YoY- -47.58%
Quarter Report
Latest QR
Upcoming QR
SINARAN's Result
SINARAN's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 50,780 57,974 57,383 56,913 64,134 73,477 105,756 -38.65%
PBT -8,630 -9,760 -10,352 -8,278 -4,922 -4,082 -3,894 69.90%
Tax -62 -61 -61 -60 107 106 105 -
NP -8,692 -9,821 -10,413 -8,338 -4,815 -3,976 -3,789 73.85%
-
NP to SH -8,216 -9,373 -10,036 -8,338 -4,815 -3,976 -3,789 67.45%
-
Tax Rate - - - - - - - -
Total Cost 59,472 67,795 67,796 65,251 68,949 77,453 109,545 -33.42%
-
Net Worth 37,330 38,336 39,709 40,653 48,469 47,959 49,264 -16.86%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 37,330 38,336 39,709 40,653 48,469 47,959 49,264 -16.86%
NOSH 914,961 914,961 914,961 914,961 914,961 914,961 914,961 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin -17.12% -16.94% -18.15% -14.65% -7.51% -5.41% -3.58% -
ROE -22.01% -24.45% -25.27% -20.51% -9.93% -8.29% -7.69% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 5.55 6.34 6.27 6.27 6.71 8.17 11.96 -40.03%
EPS -0.90 -1.02 -1.10 -0.92 -0.50 -0.44 -0.43 63.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0408 0.0419 0.0434 0.0448 0.0507 0.0533 0.0557 -18.72%
Adjusted Per Share Value based on latest NOSH - 914,961
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 5.56 6.35 6.28 6.23 7.02 8.05 11.58 -38.65%
EPS -0.90 -1.03 -1.10 -0.91 -0.53 -0.44 -0.41 68.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0409 0.042 0.0435 0.0445 0.0531 0.0525 0.054 -16.89%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.085 0.06 0.065 0.075 0.055 0.095 0.11 -
P/RPS 1.53 0.95 1.04 1.20 0.82 1.16 0.92 40.32%
P/EPS -9.47 -5.86 -5.93 -8.16 -10.92 -21.50 -25.68 -48.54%
EY -10.56 -17.07 -16.88 -12.25 -9.16 -4.65 -3.89 94.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.08 1.43 1.50 1.67 1.08 1.78 1.97 3.68%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 28/11/23 30/08/23 30/05/23 28/02/23 30/11/22 30/08/22 31/05/22 -
Price 0.07 0.07 0.06 0.065 0.065 0.075 0.09 -
P/RPS 1.26 1.10 0.96 1.04 0.97 0.92 0.75 41.27%
P/EPS -7.80 -6.83 -5.47 -7.07 -12.91 -16.97 -21.01 -48.31%
EY -12.83 -14.63 -18.28 -14.14 -7.75 -5.89 -4.76 93.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.67 1.38 1.45 1.28 1.41 1.62 4.07%

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