[SINARAN] YoY Quarter Result on 30-Sep-2020 [#3]

Announcement Date
20-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- -4458.33%
YoY- -152.66%
View:
Show?
Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 21,539 24,392 30,173 32,684 45,553 47,971 48,545 -12.65%
PBT -1,403 -1,072 -396 -1,744 -4,048 -8,211 -7,106 -23.67%
Tax 27 26 -18 323 0 0 0 -
NP -1,376 -1,046 -414 -1,421 -4,048 -8,211 -7,106 -23.91%
-
NP to SH -1,376 -1,046 -414 -1,421 -4,048 -8,211 -7,106 -23.91%
-
Tax Rate - - - - - - - -
Total Cost 22,915 25,438 30,587 34,105 49,601 56,182 55,651 -13.73%
-
Net Worth 39,357 25,764 29,063 5,478,089 7,519,406 11,822,814 181,684 -22.48%
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 11,822,814 181,684 -22.48%
NOSH 703,816 458,538 425,872 380,952 293,040 265,980 257,416 18.23%
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 -6.39% -4.29% -1.37% -4.35% -8.89% -17.12% -14.64% -
ROE -3.50% -4.06% -1.42% -0.03% -0.05% -0.07% -3.91% -
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 3.32 5.39 7.19 8.58 15.54 18.04 18.86 -25.11%
EPS -0.21 -0.23 -0.10 -0.37 -1.38 -3.08 -2.67 -34.51%
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 - 458,538
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 2.35 2.67 3.30 3.57 4.98 5.24 5.31 -12.69%
EPS -0.15 -0.11 -0.05 -0.16 -0.44 -0.90 -0.78 -24.00%
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 12.9217 0.1986 -22.49%
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 3.01 4.46 1.25 1.17 0.45 0.44 0.45 37.22%
P/EPS -47.12 -103.90 -91.17 -26.81 -5.07 -2.59 -3.08 57.49%
EY -2.12 -0.96 -1.10 -3.73 -19.73 -38.59 -32.48 -36.52%
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 1.96 9.75 0.97 1.05 0.45 0.30 0.40 30.29%
P/EPS -30.63 -227.27 -70.91 -24.13 -5.07 -1.78 -2.72 49.65%
EY -3.26 -0.44 -1.41 -4.14 -19.73 -56.13 -36.81 -33.21%
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