[SINARAN] YoY Annualized Quarter Result on 30-Sep-2019 [#3]

Announcement Date
03-Dec-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -13.66%
YoY- -36.11%
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 104,242 93,925 119,125 164,161 192,068 185,969 178,653 -8.58%
PBT -6,405 -2,401 -1,288 -962 -16,310 -30,777 -26,997 -21.30%
Tax 106 102 1 17 0 0 0 -
NP -6,298 -2,298 -1,286 -945 -16,310 -30,777 -26,997 -21.52%
-
NP to SH -6,298 -2,298 -1,286 -945 -16,310 -30,777 -26,997 -21.52%
-
Tax Rate - - - - - - - -
Total Cost 110,541 96,223 120,411 165,106 208,378 216,746 205,650 -9.82%
-
Net Worth 39,357 25,764 29,063 5,478,089 7,519,406 11,840,007 188,096 -22.93%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 39,357 25,764 29,063 5,478,089 7,519,406 11,840,007 188,096 -22.93%
NOSH 703,816 458,538 425,872 380,952 293,040 266,366 266,501 17.55%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin -6.04% -2.45% -1.08% -0.58% -8.49% -16.55% -15.11% -
ROE -16.00% -8.92% -4.43% -0.02% -0.22% -0.26% -14.35% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 16.08 20.74 28.41 43.09 65.54 69.82 67.04 -21.15%
EPS -0.97 -0.52 -0.33 -0.25 -5.71 -11.55 -10.13 -32.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0607 0.0569 0.0693 14.38 25.66 44.45 0.7058 -33.53%
Adjusted Per Share Value based on latest NOSH - 425,872
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 11.39 10.27 13.02 17.94 20.99 20.33 19.53 -8.58%
EPS -0.69 -0.25 -0.14 -0.10 -1.78 -3.36 -2.95 -21.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.043 0.0282 0.0318 5.9872 8.2183 12.9404 0.2056 -22.93%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.10 0.24 0.09 0.10 0.07 0.08 0.085 -
P/RPS 0.62 1.16 0.32 0.23 0.11 0.11 0.13 29.70%
P/EPS -10.29 -47.28 -29.33 -40.30 -1.26 -0.69 -0.84 51.77%
EY -9.71 -2.12 -3.41 -2.48 -79.51 -144.43 -119.18 -34.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 4.22 1.30 0.01 0.00 0.00 0.12 54.71%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/11/21 20/11/20 03/12/19 23/11/18 17/11/17 25/11/16 12/11/15 -
Price 0.065 0.525 0.07 0.09 0.07 0.055 0.075 -
P/RPS 0.40 2.53 0.25 0.21 0.11 0.08 0.11 23.98%
P/EPS -6.69 -103.42 -22.82 -36.27 -1.26 -0.48 -0.74 44.28%
EY -14.94 -0.97 -4.38 -2.76 -79.51 -210.08 -135.07 -30.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 9.23 1.01 0.01 0.00 0.00 0.11 46.05%

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