[SINARAN] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[SINARAN] SINARAN ADVANCE GROUP BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 32.7%
YoY- 50.59%
Quarter Report
Latest QR
Upcoming QR
SINARAN's Result
SINARAN's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 18,155 16,550 23,771 11,273 29,530 29,914 47,525 -14.81%
PBT -3,207 -4,306 -950 -1,900 -5,509 -39,893 -11,728 -19.42%
Tax 28 -143 24 26 62 95 75 -15.13%
NP -3,179 -4,449 -926 -1,874 -5,447 -39,798 -11,653 -19.45%
-
NP to SH -3,179 -4,449 -926 -1,874 -5,447 -39,798 -11,653 -19.45%
-
Tax Rate - - - - - - - -
Total Cost 21,334 20,999 24,697 13,147 34,977 69,712 59,178 -15.63%
-
Net Worth 34,402 40,653 39,344 26,282 22,894 28,076 5,022,705 -56.40%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 34,402 40,653 39,344 26,282 22,894 28,076 5,022,705 -56.40%
NOSH 914,961 914,961 703,816 490,028 425,872 380,952 293,040 20.88%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -17.51% -26.88% -3.90% -16.62% -18.45% -133.04% -24.52% -
ROE -9.24% -10.94% -2.35% -7.13% -23.79% -141.75% -0.23% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 1.98 1.82 3.59 2.35 7.33 7.85 16.22 -29.55%
EPS -0.35 -0.49 -0.14 -0.39 -1.28 -10.45 -3.97 -33.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0376 0.0448 0.0594 0.0549 0.0568 0.0737 17.14 -63.93%
Adjusted Per Share Value based on latest NOSH - 703,816
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 1.99 1.81 2.60 1.23 3.23 3.28 5.20 -14.78%
EPS -0.35 -0.49 -0.10 -0.21 -0.60 -4.36 -1.28 -19.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0377 0.0445 0.0431 0.0288 0.0251 0.0307 5.5007 -56.40%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.085 0.075 0.06 0.255 0.07 0.085 0.105 -
P/RPS 4.28 4.11 1.67 10.83 0.96 1.08 0.65 36.88%
P/EPS -24.46 -15.30 -42.92 -65.14 -5.18 -0.81 -2.64 44.90%
EY -4.09 -6.54 -2.33 -1.54 -19.31 -122.91 -37.87 -30.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.26 1.67 1.01 4.64 1.23 1.15 0.01 146.70%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 24/05/24 28/02/23 28/02/22 25/02/21 26/02/20 28/02/19 28/02/18 -
Price 0.065 0.065 0.075 0.115 0.075 0.08 0.095 -
P/RPS 3.28 3.56 2.09 4.88 1.02 1.02 0.59 33.08%
P/EPS -18.71 -13.26 -53.65 -29.38 -5.55 -0.77 -2.39 40.88%
EY -5.35 -7.54 -1.86 -3.40 -18.02 -130.59 -41.86 -29.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.45 1.26 2.09 1.32 1.09 0.01 135.95%

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