[SINARAN] YoY Cumulative Quarter Result on 30-Jun-2019 [#2]

Announcement Date
26-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -466.0%
YoY- -178.5%
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 56,643 45,645 60,777 91,593 98,280 91,304 82,960 -6.15%
PBT -3,401 -722 -585 1,035 -8,167 -14,840 -12,759 -19.76%
Tax 53 51 19 -314 0 0 0 -
NP -3,348 -671 -566 721 -8,167 -14,840 -12,759 -19.97%
-
NP to SH -3,348 -671 -566 721 -8,167 -14,840 -12,759 -19.97%
-
Tax Rate - - - 30.34% - - - -
Total Cost 59,991 46,316 61,343 90,872 106,447 106,144 95,719 -7.48%
-
Net Worth 43,770 25,794 2,790,549 5,801,898 7,608,386 122,629 172,017 -20.37%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 43,770 25,794 2,790,549 5,801,898 7,608,386 122,629 172,017 -20.37%
NOSH 703,816 445,622 386,952 380,952 293,040 266,181 266,363 17.56%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin -5.91% -1.47% -0.93% 0.79% -8.31% -16.25% -15.38% -
ROE -7.65% -2.60% -0.02% 0.01% -0.11% -12.10% -7.42% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 8.13 10.32 15.77 24.04 34.85 34.30 31.15 -20.04%
EPS -0.48 -0.15 -0.15 0.21 -2.89 -5.57 -4.79 -31.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0628 0.0583 7.24 15.23 26.98 0.4607 0.6458 -32.16%
Adjusted Per Share Value based on latest NOSH - 386,952
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 6.19 4.99 6.64 10.01 10.74 9.98 9.07 -6.16%
EPS -0.37 -0.07 -0.06 0.08 -0.89 -1.62 -1.39 -19.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0478 0.0282 3.0499 6.3411 8.3155 0.134 0.188 -20.38%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.08 0.095 0.06 0.09 0.09 0.04 0.105 -
P/RPS 0.98 0.92 0.38 0.37 0.26 0.12 0.34 19.27%
P/EPS -16.65 -62.64 -40.86 47.55 -3.11 -0.72 -2.19 40.18%
EY -6.00 -1.60 -2.45 2.10 -32.18 -139.38 -45.62 -28.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.63 0.01 0.01 0.00 0.09 0.16 41.19%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/09/21 21/08/20 26/08/19 21/08/18 18/08/17 22/08/16 18/08/15 -
Price 0.10 0.115 0.11 0.11 0.075 0.07 0.10 -
P/RPS 1.23 1.11 0.70 0.46 0.22 0.20 0.32 25.13%
P/EPS -20.82 -75.83 -74.91 58.12 -2.59 -1.26 -2.09 46.63%
EY -4.80 -1.32 -1.33 1.72 -38.61 -79.64 -47.90 -31.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.97 0.02 0.01 0.00 0.15 0.15 48.15%

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