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

Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 21.93%
YoY- -57.42%
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 44,634 47,914 46,019 69,518 102,329 83,598 69,399 -7.08%
PBT -7,590 -6,899 -3,657 8,776 20,219 10,200 13,761 -
Tax 0 0 -2 -2,365 -5,164 -4,260 -3,665 -
NP -7,590 -6,899 -3,659 6,411 15,055 5,940 10,096 -
-
NP to SH -7,590 -6,899 -3,659 6,411 15,055 5,940 10,096 -
-
Tax Rate - - - 26.95% 25.54% 41.76% 26.63% -
Total Cost 52,224 54,813 49,678 63,107 87,274 77,658 59,303 -2.09%
-
Net Worth 172,011 170,219 218,266 239,466 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 172,011 170,219 218,266 239,466 0 14,627,250 0 -
NOSH 266,354 267,136 267,647 266,400 266,306 78,698 5,938,823 -40.37%
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 -17.00% -14.40% -7.95% 9.22% 14.71% 7.11% 14.55% -
ROE -4.41% -4.05% -1.68% 2.68% 0.00% 0.04% 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 16.76 17.94 17.19 26.10 38.43 1.13 1.17 55.80%
EPS -2.85 -2.59 -1.37 2.41 5.65 0.08 0.17 -
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 4.88 5.24 5.03 7.60 11.18 9.14 7.58 -7.07%
EPS -0.83 -0.75 -0.40 0.70 1.65 0.65 1.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.188 0.186 0.2386 0.2617 0.00 15.9867 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 0.63 0.56 0.84 0.84 0.91 58.62 0.00 -
P/EPS -3.68 -3.87 -10.61 9.14 6.19 825.00 0.00 -
EY -27.14 -25.83 -9.43 10.94 16.15 0.12 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 0.60 0.61 0.70 0.77 0.75 65.73 0.00 -
P/EPS -3.51 -4.26 -8.78 8.31 5.13 925.00 0.00 -
EY -28.50 -23.48 -11.39 12.03 19.49 0.11 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