[SINARAN] YoY Quarter Result on 31-Mar-2021 [#1]

Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 19.37%
YoY- -116.17%
View:
Show?
Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 12,172 20,709 29,383 48,109 48,026 45,310 38,306 -17.37%
PBT -1,538 -725 -94 1,679 -5,502 -6,026 -5,165 -18.26%
Tax 27 26 -6 -331 0 0 0 -
NP -1,511 -699 -100 1,348 -5,502 -6,026 -5,165 -18.50%
-
NP to SH -1,511 -699 -100 1,348 -5,502 -6,026 -5,165 -18.50%
-
Tax Rate - - - 19.71% - - - -
Total Cost 13,683 21,408 29,483 46,761 53,528 51,336 43,471 -17.50%
-
Net Worth 32,230 25,607 28,304 4,924,163 7,651,230 131,354 173,374 -24.43%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 32,230 25,607 28,304 4,924,163 7,651,230 131,354 173,374 -24.43%
NOSH 638,954 445,622 380,952 380,952 293,040 266,872 265,789 15.72%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin -12.41% -3.38% -0.34% 2.80% -11.46% -13.30% -13.48% -
ROE -4.69% -2.73% -0.35% 0.03% -0.07% -4.59% -2.98% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 2.35 4.71 7.71 14.88 17.73 16.98 14.41 -26.06%
EPS -0.29 -0.16 -0.02 0.42 -2.03 -2.26 -1.94 -27.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0623 0.0583 0.0743 15.23 28.25 0.4922 0.6523 -32.36%
Adjusted Per Share Value based on latest NOSH - 638,954
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 1.33 2.26 3.21 5.26 5.25 4.95 4.19 -17.39%
EPS -0.17 -0.08 -0.01 0.15 -0.60 -0.66 -0.56 -18.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0352 0.028 0.0309 5.3818 8.3624 0.1436 0.1895 -24.44%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.11 0.075 0.075 0.12 0.075 0.05 0.115 -
P/RPS 4.68 1.59 0.97 0.81 0.42 0.29 0.80 34.19%
P/EPS -37.66 -47.13 -285.71 28.78 -3.69 -2.21 -5.92 36.08%
EY -2.66 -2.12 -0.35 3.47 -27.09 -45.16 -16.90 -26.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.29 1.01 0.01 0.00 0.10 0.18 46.31%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 25/05/21 26/06/20 28/05/19 24/05/18 29/05/17 20/05/16 25/05/15 -
Price 0.00 0.10 0.075 0.11 0.115 0.045 0.115 -
P/RPS 0.00 2.12 0.97 0.74 0.65 0.27 0.80 -
P/EPS 0.00 -62.84 -285.71 26.38 -5.66 -1.99 -5.92 -
EY 0.00 -1.59 -0.35 3.79 -17.66 -50.18 -16.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.72 1.01 0.01 0.00 0.09 0.18 -

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