[SINARAN] YoY Annual (Unaudited) Result on 31-Dec-2014 [#4]

Stock
[SINARAN] SINARAN ADVANCE GROUP BERHAD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
YoY- 40.42%
Quarter Report
Latest QR
Upcoming QR
SINARAN's Result
SINARAN's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 188,693 187,394 199,465 199,053 185,467 269,565 320,208 -8.42%
PBT -23,717 -68,784 -50,895 -27,723 -46,433 -9,057 31,027 -
Tax 75 104 0 0 -97 -5,352 -9,310 -
NP -23,642 -68,680 -50,895 -27,723 -46,530 -14,409 21,717 -
-
NP to SH -23,642 -68,680 -50,895 -27,723 -46,530 -14,409 21,717 -
-
Tax Rate - - - - - - 30.01% -
Total Cost 212,335 256,074 250,360 226,776 231,997 283,974 298,491 -5.51%
-
Net Worth 5,022,705 7,249,564 150,702 201,191 195,328 232,378 223,692 67.88%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 5,022,705 7,249,564 150,702 201,191 195,328 232,378 223,692 67.88%
NOSH 293,040 266,332 266,400 265,844 266,477 266,428 266,555 1.58%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -12.53% -36.65% -25.52% -13.93% -25.09% -5.35% 6.78% -
ROE -0.47% -0.95% -33.77% -13.78% -23.82% -6.20% 9.71% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 64.39 70.36 74.87 74.88 69.60 101.18 120.13 -9.86%
EPS -8.22 -25.78 -19.10 -10.42 -17.47 -5.41 8.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 17.14 27.22 0.5657 0.7568 0.733 0.8722 0.8392 65.25%
Adjusted Per Share Value based on latest NOSH - 610,819
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 20.66 20.52 21.84 21.80 20.31 29.52 35.07 -8.43%
EPS -2.59 -7.52 -5.57 -3.04 -5.10 -1.58 2.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.5007 7.9395 0.165 0.2203 0.2139 0.2545 0.245 67.88%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.105 0.05 0.07 0.13 0.11 0.15 0.27 -
P/RPS 0.16 0.07 0.09 0.17 0.16 0.15 0.22 -5.16%
P/EPS -1.30 -0.19 -0.37 -1.25 -0.63 -2.77 3.31 -
EY -76.84 -515.75 -272.92 -80.22 -158.74 -36.05 30.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.00 0.12 0.17 0.15 0.17 0.32 -43.84%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 28/02/17 26/02/16 26/02/15 26/02/14 25/02/13 28/02/12 -
Price 0.095 0.06 0.065 0.125 0.115 0.145 0.29 -
P/RPS 0.15 0.09 0.09 0.17 0.17 0.14 0.24 -7.52%
P/EPS -1.18 -0.23 -0.34 -1.20 -0.66 -2.68 3.56 -
EY -84.92 -429.79 -293.92 -83.43 -151.84 -37.30 28.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.00 0.11 0.17 0.16 0.17 0.35 -44.67%

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