[SINARAN] YoY Annual (Unaudited) Result on 31-Dec-2012 [#4]

Stock
[SINARAN] SINARAN ADVANCE GROUP BERHAD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
YoY- -166.35%
Quarter Report
Latest QR
Upcoming QR
SINARAN's Result
SINARAN's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 199,465 199,053 185,467 269,565 320,208 313,698 267,029 -4.74%
PBT -50,895 -27,723 -46,433 -9,057 31,027 57,724 55,565 -
Tax 0 0 -97 -5,352 -9,310 -16,460 -14,272 -
NP -50,895 -27,723 -46,530 -14,409 21,717 41,264 41,293 -
-
NP to SH -50,895 -27,723 -46,530 -14,409 21,717 41,264 41,293 -
-
Tax Rate - - - - 30.01% 28.52% 25.69% -
Total Cost 250,360 226,776 231,997 283,974 298,491 272,434 225,736 1.73%
-
Net Worth 150,702 201,191 195,328 232,378 223,692 17,717,833 33,375,500 -59.32%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - 3,840 - -
Div Payout % - - - - - 9.31% - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 150,702 201,191 195,328 232,378 223,692 17,717,833 33,375,500 -59.32%
NOSH 266,400 265,844 266,477 266,428 266,555 240,046 180,476 6.70%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -25.52% -13.93% -25.09% -5.35% 6.78% 13.15% 15.46% -
ROE -33.77% -13.78% -23.82% -6.20% 9.71% 0.23% 0.12% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 74.87 74.88 69.60 101.18 120.13 130.68 147.96 -10.72%
EPS -19.10 -10.42 -17.47 -5.41 8.15 17.19 22.88 -
DPS 0.00 0.00 0.00 0.00 0.00 1.60 0.00 -
NAPS 0.5657 0.7568 0.733 0.8722 0.8392 73.81 184.93 -61.88%
Adjusted Per Share Value based on latest NOSH - 265,999
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 21.84 21.80 20.31 29.52 35.07 34.36 29.24 -4.74%
EPS -5.57 -3.04 -5.10 -1.58 2.38 4.52 4.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.42 0.00 -
NAPS 0.165 0.2203 0.2139 0.2545 0.245 19.4039 36.5516 -59.32%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 - -
Price 0.07 0.13 0.11 0.15 0.27 0.40 0.00 -
P/RPS 0.09 0.17 0.16 0.15 0.22 0.31 0.00 -
P/EPS -0.37 -1.25 -0.63 -2.77 3.31 2.33 0.00 -
EY -272.92 -80.22 -158.74 -36.05 30.18 42.98 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 4.00 0.00 -
P/NAPS 0.12 0.17 0.15 0.17 0.32 0.01 0.00 -
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 26/02/15 26/02/14 25/02/13 28/02/12 28/02/11 - -
Price 0.065 0.125 0.115 0.145 0.29 0.38 0.00 -
P/RPS 0.09 0.17 0.17 0.14 0.24 0.29 0.00 -
P/EPS -0.34 -1.20 -0.66 -2.68 3.56 2.21 0.00 -
EY -293.92 -83.43 -151.84 -37.30 28.09 45.24 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 4.21 0.00 -
P/NAPS 0.11 0.17 0.16 0.17 0.35 0.01 0.00 -

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