[SINARAN] YoY TTM Result on 30-Sep-2011 [#3]

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
TTM Result
Revenue	188,754	195,916	257,217	339,208	310,539	-11.69%
YoY %	-3.66%	-23.83%	-24.17%	9.23%	-	-
Horiz. %	60.78%	63.09%	82.83%	109.23%	100.00%	-
PBT	-26,055	-44,053	-12,704	57,366	59,142	-
YoY %	40.86%	-246.76%	-122.15%	-3.00%	-	-
Horiz. %	-44.05%	-74.49%	-21.48%	97.00%	100.00%	-
Tax	0	-948	-2,735	-15,077	-16,563	-
YoY %	0.00%	65.34%	81.86%	8.97%	-	-
Horiz. %	0.00%	5.72%	16.51%	91.03%	100.00%	-
NP	-26,055	-45,001	-15,439	42,289	42,579	-
YoY %	42.10%	-191.48%	-136.51%	-0.68%	-	-
Horiz. %	-61.19%	-105.69%	-36.26%	99.32%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	-26,055	-45,001	-15,439	42,289	42,579	-
YoY %	42.10%	-191.48%	-136.51%	-0.68%	-	-
Horiz. %	-61.19%	-105.69%	-36.26%	99.32%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	-	-	-	26.28%	28.01%	-
YoY %	-	-	-	-6.18%	-	-
Horiz. %	-	-	-	93.82%	100.00%	-
Total Cost	214,809	240,917	272,656	296,919	267,960	-5.37%
YoY %	-10.84%	-11.64%	-8.17%	10.81%	-	-
Horiz. %	80.16%	89.91%	101.75%	110.81%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	169,804	191,927	216,454	237,244	17,973,750	-68.79%
YoY %	-11.53%	-11.33%	-8.76%	-98.68%	-	-
Horiz. %	0.94%	1.07%	1.20%	1.32%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Equity
Net Worth	169,804	191,927	216,454	237,244	17,973,750	-68.79%
YoY %	-11.53%	-11.33%	-8.76%	-98.68%	-	-
Horiz. %	0.94%	1.07%	1.20%	1.32%	100.00%	-
NOSH	266,400	266,400	266,400	266,507	88,800	31.58%
YoY %	0.00%	0.00%	-0.04%	200.12%	-	-
Horiz. %	300.00%	300.00%	300.00%	300.12%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Ratio Analysis
NP Margin	-13.80%	-22.97%	-6.00%	12.47%	13.71%	-
YoY %	39.92%	-282.83%	-148.12%	-9.04%	-	-
Horiz. %	-100.66%	-167.54%	-43.76%	90.96%	100.00%	-
ROE	-15.34%	-23.45%	-7.13%	17.83%	0.24%	-
YoY %	34.58%	-228.89%	-139.99%	7,329.17%	-	-
Horiz. %	-6,391.67%	-9,770.83%	-2,970.83%	7,429.17%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Per Share
RPS	70.86	73.53	96.55	127.28	3.46	112.62%
YoY %	-3.63%	-23.84%	-24.14%	3,578.61%	-	-
Horiz. %	2,047.98%	2,125.14%	2,790.46%	3,678.61%	100.00%	-
EPS	-9.78	-16.89	-5.80	15.87	0.47	-
YoY %	42.10%	-191.21%	-136.55%	3,276.60%	-	-
Horiz. %	-2,080.85%	-3,593.62%	-1,234.04%	3,376.60%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.6375	0.7203	0.8125	0.8902	2.00	-24.84%
YoY %	-11.50%	-11.35%	-8.73%	-55.49%	-	-
Horiz. %	31.87%	36.02%	40.62%	44.51%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 266,507
RPS	20.67	21.46	28.17	37.15	34.01	-11.69%
YoY %	-3.68%	-23.82%	-24.17%	9.23%	-	-
Horiz. %	60.78%	63.10%	82.83%	109.23%	100.00%	-
EPS	-2.85	-4.93	-1.69	4.63	4.66	-
YoY %	42.19%	-191.72%	-136.50%	-0.64%	-	-
Horiz. %	-61.16%	-105.79%	-36.27%	99.36%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.186	0.2102	0.2371	0.2598	19.6842	-68.79%
YoY %	-11.51%	-11.35%	-8.74%	-98.68%	-	-
Horiz. %	0.94%	1.07%	1.20%	1.32%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	-
Price	0.115	0.135	0.18	0.23	0.62	-
P/RPS	0.16	0.18	0.19	0.18	17.94	-69.24%
YoY %	-11.11%	-5.26%	5.56%	-99.00%	-	-
Horiz. %	0.89%	1.00%	1.06%	1.00%	100.00%	-
P/EPS	-1.18	-0.80	-3.11	1.45	130.86	-
YoY %	-47.50%	74.28%	-314.48%	-98.89%	-	-
Horiz. %	-0.90%	-0.61%	-2.38%	1.11%	100.00%	-
EY	-85.06	-125.10	-32.20	68.99	0.76	-
YoY %	32.01%	-288.51%	-146.67%	8,977.63%	-	-
Horiz. %	-11,192.11%	-16,460.53%	-4,236.84%	9,077.63%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.18	0.19	0.22	0.26	0.31	-12.69%
YoY %	-5.26%	-13.64%	-15.38%	-16.13%	-	-
Horiz. %	58.06%	61.29%	70.97%	83.87%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	13/11/14	25/11/13	19/11/12	23/11/11	-	-
Price	0.13	0.13	0.19	0.28	0.00	-
P/RPS	0.18	0.18	0.20	0.22	0.00	-
YoY %	0.00%	-10.00%	-9.09%	0.00%	-	-
Horiz. %	81.82%	81.82%	90.91%	100.00%	-	-
P/EPS	-1.33	-0.77	-3.28	1.76	0.00	-
YoY %	-72.73%	76.52%	-286.36%	0.00%	-	-
Horiz. %	-75.57%	-43.75%	-186.36%	100.00%	-	-
EY	-75.25	-129.91	-30.50	56.67	0.00	-
YoY %	42.08%	-325.93%	-153.82%	0.00%	-	-
Horiz. %	-132.79%	-229.24%	-53.82%	100.00%	-	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.20	0.18	0.23	0.31	0.00	-
YoY %	11.11%	-21.74%	-25.81%	0.00%	-	-
Horiz. %	64.52%	58.06%	74.19%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos