[SINARAN] YoY TTM Result on 30-Jun-2019 [#2]

Announcement Date
26-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 0.35%
YoY- -179.16%
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 92,308 105,443 123,684 185,084 198,456 195,327 186,944 -11.08%
PBT -6,373 -6,631 -42,224 -14,727 -52,235 -50,574 -28,606 -22.12%
Tax 105 95 437 -242 0 0 0 -
NP -6,268 -6,536 -41,787 -14,969 -52,235 -50,574 -28,606 -22.33%
-
NP to SH -6,268 -6,536 -41,787 -14,969 -52,235 -50,574 -28,606 -22.33%
-
Tax Rate - - - - - - - -
Total Cost 98,576 111,979 165,471 200,053 250,691 245,901 215,550 -12.21%
-
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 703,816 445,622 386,952 380,952 293,040 266,400 266,400 17.55%
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 -6.79% -6.20% -33.79% -8.09% -26.32% -25.89% -15.30% -
ROE -14.32% -25.34% -1.50% -0.26% -0.69% -41.20% -16.63% -
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 13.24 23.83 32.09 48.58 70.37 73.30 70.19 -24.25%
EPS -0.90 -1.48 -10.84 -3.93 -18.52 -18.98 -10.74 -33.82%
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 - 386,952
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 10.09 11.52 13.52 20.23 21.69 21.35 20.43 -11.08%
EPS -0.69 -0.71 -4.57 -1.64 -5.71 -5.53 -3.13 -22.25%
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 0.60 0.40 0.19 0.19 0.13 0.05 0.15 25.96%
P/EPS -8.90 -6.43 -0.55 -2.29 -0.49 -0.21 -0.98 44.39%
EY -11.24 -15.55 -180.69 -43.66 -205.81 -474.49 -102.28 -30.76%
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 0.76 0.48 0.34 0.23 0.11 0.10 0.14 32.53%
P/EPS -11.12 -7.78 -1.01 -2.80 -0.40 -0.37 -0.93 51.16%
EY -8.99 -12.85 -98.56 -35.72 -246.97 -271.14 -107.40 -33.83%
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