[SINARAN] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[SINARAN] SINARAN ADVANCE GROUP BERHAD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 5.93%
YoY- -174.01%
Quarter Report
Latest QR
Upcoming QR
SINARAN's Result
SINARAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 45,640 53,817 104,242 93,925 119,125 164,161 192,068 -21.29%
PBT -5,765 -5,296 -6,405 -2,401 -1,288 -962 -16,310 -15.90%
Tax 108 110 106 102 1 17 0 -
NP -5,657 -5,185 -6,298 -2,298 -1,286 -945 -16,310 -16.17%
-
NP to SH -5,022 -5,185 -6,298 -2,298 -1,286 -945 -16,310 -17.81%
-
Tax Rate - - - - - - - -
Total Cost 51,297 59,002 110,541 96,223 120,411 165,106 208,378 -20.82%
-
Net Worth 37,330 48,469 39,357 25,764 29,063 5,478,089 7,519,406 -58.68%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 37,330 48,469 39,357 25,764 29,063 5,478,089 7,519,406 -58.68%
NOSH 914,961 914,961 703,816 458,538 425,872 380,952 293,040 20.88%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -12.40% -9.64% -6.04% -2.45% -1.08% -0.58% -8.49% -
ROE -13.45% -10.70% -16.00% -8.92% -4.43% -0.02% -0.22% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 4.99 5.63 16.08 20.74 28.41 43.09 65.54 -34.88%
EPS -0.61 -0.55 -0.97 -0.52 -0.33 -0.25 -5.71 -31.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0408 0.0507 0.0607 0.0569 0.0693 14.38 25.66 -65.81%
Adjusted Per Share Value based on latest NOSH - 703,816
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 4.99 5.88 11.39 10.27 13.02 17.94 20.99 -21.28%
EPS -0.61 -0.57 -0.69 -0.25 -0.14 -0.10 -1.78 -16.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0408 0.053 0.043 0.0282 0.0318 5.9872 8.2183 -58.68%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.085 0.055 0.10 0.24 0.09 0.10 0.07 -
P/RPS 1.70 0.98 0.62 1.16 0.32 0.23 0.11 57.79%
P/EPS -15.48 -10.14 -10.29 -47.28 -29.33 -40.30 -1.26 51.87%
EY -6.46 -9.86 -9.71 -2.12 -3.41 -2.48 -79.51 -34.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.08 1.08 1.65 4.22 1.30 0.01 0.00 -
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 28/11/23 30/11/22 30/11/21 20/11/20 03/12/19 23/11/18 17/11/17 -
Price 0.07 0.065 0.065 0.525 0.07 0.09 0.07 -
P/RPS 1.40 1.15 0.40 2.53 0.25 0.21 0.11 52.77%
P/EPS -12.75 -11.98 -6.69 -103.42 -22.82 -36.27 -1.26 47.04%
EY -7.84 -8.34 -14.94 -0.97 -4.38 -2.76 -79.51 -32.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.28 1.07 9.23 1.01 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