[SINARAN] QoQ TTM Result on 31-Mar-2020 [#1]

Stock
[SINARAN] SINARAN ADVANCE GROUP BERHAD
Announcement Date
26-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -9.32%
YoY- 83.24%
Quarter Report
Latest QR
Upcoming QR
SINARAN's Result
SINARAN's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 81,405 99,662 105,443 112,115 120,789 121,173 123,684 -24.23%
PBT -3,698 -7,307 -6,631 -7,123 -6,492 -40,876 -42,224 -80.13%
Tax 103 139 95 95 63 96 437 -61.67%
NP -3,595 -7,168 -6,536 -7,028 -6,429 -40,780 -41,787 -80.36%
-
NP to SH -3,595 -7,168 -6,536 -7,028 -6,429 -40,780 -41,787 -80.36%
-
Tax Rate - - - - - - - -
Total Cost 85,000 106,830 111,979 119,143 127,218 161,953 165,471 -35.73%
-
Net Worth 26,282 25,764 25,794 25,607 22,894 29,063 2,790,549 -95.47%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 26,282 25,764 25,794 25,607 22,894 29,063 2,790,549 -95.47%
NOSH 490,028 458,538 445,622 445,622 425,872 425,872 386,952 16.96%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -4.42% -7.19% -6.20% -6.27% -5.32% -33.65% -33.79% -
ROE -13.68% -27.82% -25.34% -27.45% -28.08% -140.32% -1.50% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 17.00 22.01 23.83 25.53 29.97 28.89 32.09 -34.40%
EPS -0.75 -1.58 -1.48 -1.60 -1.59 -9.72 -10.84 -83.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0549 0.0569 0.0583 0.0583 0.0568 0.0693 7.24 -96.08%
Adjusted Per Share Value based on latest NOSH - 445,622
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 8.92 10.91 11.55 12.28 13.23 13.27 13.55 -24.22%
EPS -0.39 -0.79 -0.72 -0.77 -0.70 -4.47 -4.58 -80.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0288 0.0282 0.0282 0.028 0.0251 0.0318 3.0561 -95.47%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.255 0.24 0.095 0.075 0.07 0.09 0.06 -
P/RPS 1.50 1.09 0.40 0.29 0.23 0.31 0.19 294.00%
P/EPS -33.96 -15.16 -6.43 -4.69 -4.39 -0.93 -0.55 1442.80%
EY -2.94 -6.60 -15.55 -21.33 -22.79 -108.04 -180.69 -93.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.64 4.22 1.63 1.29 1.23 1.30 0.01 5782.99%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 20/11/20 21/08/20 26/06/20 26/02/20 03/12/19 26/08/19 -
Price 0.115 0.525 0.115 0.10 0.075 0.07 0.11 -
P/RPS 0.68 2.39 0.48 0.39 0.25 0.24 0.34 58.40%
P/EPS -15.31 -33.16 -7.78 -6.25 -4.70 -0.72 -1.01 507.46%
EY -6.53 -3.02 -12.85 -16.00 -21.27 -138.91 -98.56 -83.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.09 9.23 1.97 1.72 1.32 1.01 0.02 2087.55%

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