[SINARAN] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[SINARAN] SINARAN ADVANCE GROUP BERHAD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 75.92%
YoY- 6.93%
Quarter Report
Latest QR
Upcoming QR
SINARAN's Result
SINARAN's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 50,708 56,166 47,982 44,705 64,857 62,181 74,893 -6.28%
PBT -46,164 -29,241 -8,751 -7,925 -7,657 -10,540 14,502 -
Tax 104 0 0 0 -858 1,477 -3,943 -
NP -46,060 -29,241 -8,751 -7,925 -8,515 -9,063 10,559 -
-
NP to SH -46,060 -29,241 -8,751 -7,925 -8,515 -9,063 10,559 -
-
Tax Rate - - - - - - 27.19% -
Total Cost 96,768 85,407 56,733 52,630 73,372 71,244 64,334 7.03%
-
Net Worth 7,248,860 150,702 462,268 195,193 232,005 229,437 19,631,228 -15.28%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - 4,255 -
Div Payout % - - - - - - 40.30% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 7,248,860 150,702 462,268 195,193 232,005 229,437 19,631,228 -15.28%
NOSH 266,306 266,400 610,819 266,293 265,999 266,446 265,969 0.02%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -90.83% -52.06% -18.24% -17.73% -13.13% -14.58% 14.10% -
ROE -0.64% -19.40% -1.89% -4.06% -3.67% -3.95% 0.05% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 19.04 21.08 7.86 16.79 24.38 23.34 28.16 -6.30%
EPS -17.29 -10.97 -1.44 -2.98 -3.20 -3.40 3.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.60 -
NAPS 27.22 0.5657 0.7568 0.733 0.8722 0.8611 73.81 -15.30%
Adjusted Per Share Value based on latest NOSH - 266,293
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 5.54 6.14 5.24 4.89 7.09 6.80 8.19 -6.30%
EPS -5.03 -3.20 -0.96 -0.87 -0.93 -0.99 1.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.47 -
NAPS 7.9226 0.1647 0.5052 0.2133 0.2536 0.2508 21.4558 -15.28%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.05 0.07 0.13 0.11 0.15 0.27 0.40 -
P/RPS 0.26 0.33 1.65 0.66 0.62 1.16 1.42 -24.62%
P/EPS -0.29 -0.64 -9.07 -3.70 -4.69 -7.94 10.08 -
EY -345.92 -156.81 -11.02 -27.05 -21.34 -12.60 9.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
P/NAPS 0.00 0.12 0.17 0.15 0.17 0.31 0.01 -
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 26/02/16 26/02/15 26/02/14 25/02/13 28/02/12 28/02/11 -
Price 0.06 0.065 0.125 0.115 0.145 0.29 0.38 -
P/RPS 0.32 0.31 1.59 0.69 0.59 1.24 1.35 -21.31%
P/EPS -0.35 -0.59 -8.72 -3.86 -4.53 -8.53 9.57 -
EY -288.26 -168.87 -11.46 -25.88 -22.08 -11.73 10.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.21 -
P/NAPS 0.00 0.11 0.17 0.16 0.17 0.34 0.01 -

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