[SINARAN] YoY Quarter Result on 30-Jun-2021 [#2]

Announcement Date
30-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -21.58%
YoY- -7754.17%
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 44,471 25,031 31,703 43,897 48,890 46,656 44,634 -0.06%
PBT -1,863 -1 -493 -630 -2,509 -8,904 -7,590 -20.85%
Tax 26 25 25 14 0 0 0 -
NP -1,837 24 -468 -616 -2,509 -8,904 -7,590 -21.04%
-
NP to SH -1,837 24 -468 -616 -2,509 -8,904 -7,590 -21.04%
-
Tax Rate - - - - - - - -
Total Cost 46,308 25,007 32,171 44,513 51,399 55,560 52,224 -1.98%
-
Net Worth 43,770 25,794 2,790,549 5,801,898 7,608,386 122,761 172,011 -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 7,608,386 122,761 172,011 -20.37%
NOSH 703,816 445,622 386,952 380,952 293,040 266,466 266,354 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 -4.13% 0.10% -1.48% -1.40% -5.13% -19.08% -17.00% -
ROE -4.20% 0.09% -0.02% -0.01% -0.03% -7.25% -4.41% -
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 6.38 5.66 8.23 11.52 17.34 17.51 16.76 -14.85%
EPS -0.26 0.01 -0.12 -0.16 -0.85 -3.34 -2.85 -32.88%
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 - 703,816
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 4.86 2.74 3.46 4.80 5.34 5.10 4.88 -0.06%
EPS -0.20 0.00 -0.05 -0.07 -0.27 -0.97 -0.83 -21.09%
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 0.1342 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 1.25 1.68 0.73 0.78 0.52 0.23 0.63 12.08%
P/EPS -30.35 1,751.36 -49.41 -55.66 -10.12 -1.20 -3.68 42.09%
EY -3.29 0.06 -2.02 -1.80 -9.89 -83.54 -27.14 -29.62%
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 1.57 2.03 1.34 0.95 0.43 0.40 0.60 17.37%
P/EPS -37.94 2,120.07 -90.59 -68.03 -8.43 -2.09 -3.51 48.64%
EY -2.64 0.05 -1.10 -1.47 -11.86 -47.74 -28.50 -32.71%
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