[SINARAN] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[SINARAN] SINARAN ADVANCE GROUP BERHAD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -2308.64%
YoY- -130.62%
Quarter Report
Latest QR
Upcoming QR
SINARAN's Result
SINARAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 182,608 165,920 178,800 180,608 247,124 356,168 304,668 -8.17%
PBT -29,680 -25,518 -22,342 -6,978 31,670 69,348 48,566 -
Tax 0 0 0 -178 -8,296 -17,768 -15,632 -
NP -29,680 -25,518 -22,342 -7,156 23,374 51,580 32,934 -
-
NP to SH -29,680 -25,518 -22,342 -7,156 23,374 51,580 32,934 -
-
Tax Rate - - - - 26.20% 25.62% 32.19% -
Total Cost 212,288 191,438 201,142 187,764 223,750 304,588 271,734 -4.02%
-
Net Worth 122,629 172,017 169,427 216,655 239,466 0 14,627,250 -54.89%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 122,629 172,017 169,427 216,655 239,466 0 14,627,250 -54.89%
NOSH 266,181 266,363 265,893 265,671 266,400 266,460 78,698 22.49%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -16.25% -15.38% -12.50% -3.96% 9.46% 14.48% 10.81% -
ROE -24.20% -14.83% -13.19% -3.30% 9.76% 0.00% 0.23% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 68.60 62.29 67.24 67.98 92.76 133.67 4.10 59.85%
EPS -11.14 -9.58 -8.40 -2.70 8.78 19.36 0.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4607 0.6458 0.6372 0.8155 0.8989 0.00 1.97 -21.49%
Adjusted Per Share Value based on latest NOSH - 267,647
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 20.00 18.17 19.58 19.78 27.06 39.01 33.37 -8.17%
EPS -3.25 -2.79 -2.45 -0.78 2.56 5.65 3.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1343 0.1884 0.1856 0.2373 0.2623 0.00 16.0192 -54.89%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.04 0.105 0.10 0.145 0.22 0.35 0.66 -
P/RPS 0.06 0.17 0.15 0.21 0.24 0.26 16.08 -60.58%
P/EPS -0.36 -1.10 -1.19 -5.38 2.51 1.81 148.80 -
EY -278.76 -91.24 -84.03 -18.58 39.88 55.31 0.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.16 0.16 0.18 0.24 0.00 0.34 -19.85%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 22/08/16 18/08/15 22/08/14 28/08/13 27/08/12 23/08/11 19/08/10 -
Price 0.07 0.10 0.11 0.12 0.20 0.29 0.74 -
P/RPS 0.10 0.16 0.16 0.18 0.22 0.22 18.03 -57.89%
P/EPS -0.63 -1.04 -1.31 -4.46 2.28 1.50 166.83 -
EY -159.29 -95.80 -76.39 -22.45 43.87 66.75 0.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.15 0.17 0.15 0.22 0.00 0.38 -14.33%

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