[SINARAN] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[SINARAN] SINARAN ADVANCE GROUP BERHAD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 122.27%
YoY- -54.68%
Quarter Report
Latest QR
Upcoming QR
SINARAN's Result
SINARAN's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 82,960 89,400 90,304 123,562 178,084 152,334 131,932 -7.43%
PBT -12,759 -11,171 -3,489 15,835 34,674 24,283 25,999 -
Tax 0 0 -89 -4,148 -8,884 -7,816 -6,743 -
NP -12,759 -11,171 -3,578 11,687 25,790 16,467 19,256 -
-
NP to SH -12,759 -11,171 -3,578 11,687 25,790 16,467 19,256 -
-
Tax Rate - - - 26.20% 25.62% 32.19% 25.94% -
Total Cost 95,719 100,571 93,882 111,875 152,294 135,867 112,676 -2.68%
-
Net Worth 172,017 169,427 216,655 239,466 0 14,627,250 0 -
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 172,017 169,427 216,655 239,466 0 14,627,250 0 -
NOSH 266,363 265,893 265,671 266,400 266,460 78,698 6,017,500 -40.50%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -15.38% -12.50% -3.96% 9.46% 14.48% 10.81% 14.60% -
ROE -7.42% -6.59% -1.65% 4.88% 0.00% 0.11% 0.00% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 31.15 33.62 33.99 46.38 66.83 2.05 2.19 55.62%
EPS -4.79 -4.20 -1.35 4.39 9.68 0.23 0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6458 0.6372 0.8155 0.8989 0.00 1.97 0.00 -
Adjusted Per Share Value based on latest NOSH - 266,400
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 9.09 9.79 9.89 13.53 19.50 16.68 14.45 -7.43%
EPS -1.40 -1.22 -0.39 1.28 2.82 1.80 2.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1884 0.1856 0.2373 0.2623 0.00 16.0192 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 - -
Price 0.105 0.10 0.145 0.22 0.35 0.66 0.00 -
P/RPS 0.34 0.30 0.43 0.47 0.52 32.17 0.00 -
P/EPS -2.19 -2.38 -10.77 5.01 3.62 297.60 0.00 -
EY -45.62 -42.01 -9.29 19.94 27.65 0.34 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.16 0.18 0.24 0.00 0.34 0.00 -
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 18/08/15 22/08/14 28/08/13 27/08/12 23/08/11 19/08/10 - -
Price 0.10 0.11 0.12 0.20 0.29 0.74 0.00 -
P/RPS 0.32 0.33 0.35 0.43 0.43 36.07 0.00 -
P/EPS -2.09 -2.62 -8.91 4.56 3.00 333.67 0.00 -
EY -47.90 -38.19 -11.22 21.94 33.37 0.30 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.17 0.15 0.22 0.00 0.38 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