[SINARAN] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[SINARAN] SINARAN ADVANCE GROUP BERHAD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -34.77%
YoY- -220.38%
Quarter Report
Latest QR
Upcoming QR
SINARAN's Result
SINARAN's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 175,764 195,916 225,328 250,885 259,893 257,217 270,149 -24.85%
PBT -44,321 -44,053 -29,380 -16,687 -9,821 -12,704 13,000 -
Tax -90 -948 -948 -3,381 -5,070 -2,735 -4,784 -92.87%
NP -44,411 -45,001 -30,328 -20,068 -14,891 -15,439 8,216 -
-
NP to SH -44,411 -45,001 -30,328 -20,068 -14,891 -15,439 8,216 -
-
Tax Rate - - - - - - 36.80% -
Total Cost 220,175 240,917 255,656 270,953 274,784 272,656 261,933 -10.90%
-
Net Worth 195,193 191,927 218,266 205,975 232,005 216,454 239,122 -12.62%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 195,193 191,927 218,266 205,975 232,005 216,454 239,122 -12.62%
NOSH 266,400 266,400 266,400 266,400 266,400 266,400 266,400 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -25.27% -22.97% -13.46% -8.00% -5.73% -6.00% 3.04% -
ROE -22.75% -23.45% -13.89% -9.74% -6.42% -7.13% 3.44% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 66.00 73.53 84.19 97.75 97.70 96.55 101.55 -24.90%
EPS -16.68 -16.89 -11.33 -7.82 -5.60 -5.80 3.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.733 0.7203 0.8155 0.8025 0.8722 0.8125 0.8989 -12.68%
Adjusted Per Share Value based on latest NOSH - 256,666
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 19.25 21.46 24.68 27.48 28.46 28.17 29.59 -24.86%
EPS -4.86 -4.93 -3.32 -2.20 -1.63 -1.69 0.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2138 0.2102 0.239 0.2256 0.2541 0.2371 0.2619 -12.62%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.11 0.135 0.145 0.13 0.15 0.18 0.22 -
P/RPS 0.17 0.18 0.17 0.13 0.15 0.19 0.22 -15.75%
P/EPS -0.66 -0.80 -1.28 -1.66 -2.68 -3.11 7.12 -
EY -151.61 -125.10 -78.15 -60.14 -37.32 -32.20 14.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.19 0.18 0.16 0.17 0.22 0.24 -26.83%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 25/11/13 28/08/13 22/05/13 25/02/13 19/11/12 27/08/12 -
Price 0.115 0.13 0.12 0.20 0.145 0.19 0.20 -
P/RPS 0.17 0.18 0.14 0.20 0.15 0.20 0.20 -10.24%
P/EPS -0.69 -0.77 -1.06 -2.56 -2.59 -3.28 6.48 -
EY -145.02 -129.91 -94.43 -39.09 -38.61 -30.50 15.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.18 0.15 0.25 0.17 0.23 0.22 -19.08%

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