[SINARAN] YoY Cumulative 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- -70.49%
YoY- -36.11%
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 78,182 70,444 89,344 123,121 144,051 139,477 133,990 -8.57%
PBT -4,804 -1,801 -966 -722 -12,233 -23,083 -20,248 -21.30%
Tax 80 77 1 13 0 0 0 -
NP -4,724 -1,724 -965 -709 -12,233 -23,083 -20,248 -21.52%
-
NP to SH -4,724 -1,724 -965 -709 -12,233 -23,083 -20,248 -21.52%
-
Tax Rate - - - - - - - -
Total Cost 82,906 72,168 90,309 123,830 156,284 162,560 154,238 -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 -12.00% -6.69% -3.32% -0.01% -0.16% -0.19% -10.76% -
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 12.06 15.56 21.30 32.32 49.16 52.36 50.28 -21.15%
EPS -0.73 -0.39 -0.25 -0.19 -4.28 -8.66 -7.60 -32.30%
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 8.54 7.70 9.76 13.46 15.74 15.24 14.64 -8.58%
EPS -0.52 -0.19 -0.11 -0.08 -1.34 -2.52 -2.21 -21.41%
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 0.83 1.54 0.42 0.31 0.14 0.15 0.17 30.21%
P/EPS -13.73 -63.04 -39.11 -53.73 -1.68 -0.92 -1.12 51.79%
EY -7.29 -1.59 -2.56 -1.86 -59.64 -108.32 -89.38 -34.12%
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 0.54 3.37 0.33 0.28 0.14 0.11 0.15 23.77%
P/EPS -8.92 -137.89 -30.42 -48.36 -1.68 -0.63 -0.99 44.20%
EY -11.21 -0.73 -3.29 -2.07 -59.64 -157.56 -101.30 -30.68%
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