[SINARAN] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Annualized Quarter Result
Revenue	177,958	268,206	341,232	314,253	264,046	-9.38%
YoY %	-33.65%	-21.40%	8.59%	19.01%	-	-
Horiz. %	67.40%	101.58%	129.23%	119.01%	100.00%	-
PBT	-48,684	-1,834	54,970	56,877	53,729	-
YoY %	-2,554.53%	-103.34%	-3.35%	5.86%	-	-
Horiz. %	-90.61%	-3.41%	102.31%	105.86%	100.00%	-
Tax	-122	-5,888	-14,265	-16,470	-13,842	-69.33%
YoY %	97.93%	58.72%	13.39%	-18.99%	-	-
Horiz. %	0.88%	42.54%	103.06%	118.99%	100.00%	-
NP	-48,806	-7,722	40,705	40,406	39,886	-
YoY %	-532.04%	-118.97%	0.74%	1.30%	-	-
Horiz. %	-122.36%	-19.36%	102.05%	101.30%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	-48,806	-7,722	40,705	40,406	39,886	-
YoY %	-532.04%	-118.97%	0.74%	1.30%	-	-
Horiz. %	-122.36%	-19.36%	102.05%	101.30%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	-	-	25.95%	28.96%	25.76%	-
YoY %	-	-	-10.39%	12.42%	-	-
Horiz. %	-	-	100.74%	112.42%	100.00%	-
Total Cost	226,765	275,929	300,526	273,846	224,160	0.28%
YoY %	-17.82%	-8.18%	9.74%	22.17%	-	-
Horiz. %	101.16%	123.09%	134.07%	122.17%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	191,943	216,271	237,104	18,602,830	0	-
YoY %	-11.25%	-8.79%	-98.73%	0.00%	-	-
Horiz. %	1.03%	1.16%	1.27%	100.00%	-	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Equity
Net Worth	191,943	216,271	237,104	18,602,830	0	-
YoY %	-11.25%	-8.79%	-98.73%	0.00%	-	-
Horiz. %	1.03%	1.16%	1.27%	100.00%	-	-
NOSH	266,476	266,180	266,349	88,800	5,982,999	-54.03%
YoY %	0.11%	-0.06%	199.94%	-98.52%	-	-
Horiz. %	4.45%	4.45%	4.45%	1.48%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Ratio Analysis
NP Margin	-27.43%	-2.88%	11.93%	12.86%	15.11%	-
YoY %	-852.43%	-124.14%	-7.23%	-14.89%	-	-
Horiz. %	-181.54%	-19.06%	78.95%	85.11%	100.00%	-
ROE	-25.43%	-3.57%	17.17%	0.22%	0.00%	-
YoY %	-612.32%	-120.79%	7,704.55%	0.00%	-	-
Horiz. %	-11,559.09%	-1,622.73%	7,804.55%	100.00%	-	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Per Share
RPS	66.78	100.76	128.11	3.50	4.41	97.17%
YoY %	-33.72%	-21.35%	3,560.29%	-20.63%	-	-
Horiz. %	1,514.29%	2,284.81%	2,904.99%	79.37%	100.00%	-
EPS	-18.32	-2.89	15.28	0.52	0.67	-
YoY %	-533.91%	-118.91%	2,838.46%	-22.39%	-	-
Horiz. %	-2,734.33%	-431.34%	2,280.60%	77.61%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.7203	0.8125	0.8902	2.07	0.00	-
YoY %	-11.35%	-8.73%	-57.00%	0.00%	-	-
Horiz. %	34.80%	39.25%	43.00%	100.00%	-	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 88,800
RPS	19.49	29.37	37.37	34.42	28.92	-9.38%
YoY %	-33.64%	-21.41%	8.57%	19.02%	-	-
Horiz. %	67.39%	101.56%	129.22%	119.02%	100.00%	-
EPS	-5.35	-0.85	4.46	4.43	4.37	-
YoY %	-529.41%	-119.06%	0.68%	1.37%	-	-
Horiz. %	-122.43%	-19.45%	102.06%	101.37%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.2102	0.2369	0.2597	20.3731	0.00	-
YoY %	-11.27%	-8.78%	-98.73%	0.00%	-	-
Horiz. %	1.03%	1.16%	1.27%	100.00%	-	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	-	-
Price	0.135	0.18	0.23	0.62	0.00	-
P/RPS	0.20	0.18	0.18	17.73	0.00	-
YoY %	11.11%	0.00%	-98.98%	0.00%	-	-
Horiz. %	1.13%	1.02%	1.02%	100.00%	-	-
P/EPS	-0.74	-6.20	1.50	137.89	0.00	-
YoY %	88.06%	-513.33%	-98.91%	0.00%	-	-
Horiz. %	-0.54%	-4.50%	1.09%	100.00%	-	-
EY	-135.67	-16.12	66.45	0.73	0.00	-
YoY %	-741.63%	-124.26%	9,002.74%	0.00%	-	-
Horiz. %	-18,584.93%	-2,208.22%	9,102.74%	100.00%	-	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.19	0.22	0.26	0.30	0.00	-
YoY %	-13.64%	-15.38%	-13.33%	0.00%	-	-
Horiz. %	63.33%	73.33%	86.67%	100.00%	-	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	25/11/13	19/11/12	23/11/11	19/11/10	-	-
Price	0.13	0.19	0.28	0.96	0.00	-
P/RPS	0.19	0.19	0.22	27.45	0.00	-
YoY %	0.00%	-13.64%	-99.20%	0.00%	-	-
Horiz. %	0.69%	0.69%	0.80%	100.00%	-	-
P/EPS	-0.71	-6.55	1.83	213.51	0.00	-
YoY %	89.16%	-457.92%	-99.14%	0.00%	-	-
Horiz. %	-0.33%	-3.07%	0.86%	100.00%	-	-
EY	-140.89	-15.27	54.58	0.47	0.00	-
YoY %	-822.66%	-127.98%	11,512.77%	0.00%	-	-
Horiz. %	-29,976.60%	-3,248.94%	11,612.77%	100.00%	-	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.18	0.23	0.31	0.46	0.00	-
YoY %	-21.74%	-25.81%	-32.61%	0.00%	-	-
Horiz. %	39.13%	50.00%	67.39%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos