[SINARAN] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[SINARAN] SINARAN ADVANCE GROUP BERHAD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 3.55%
YoY- -168.13%
Quarter Report
Latest QR
Upcoming QR
SINARAN's Result
SINARAN's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 186,301 192,031 175,764 259,893 320,746 324,805 268,844 -5.92%
PBT -48,399 -26,881 -44,321 -9,821 31,211 60,021 55,905 -
Tax 0 0 -90 -5,070 -9,355 -17,055 -14,361 -
NP -48,399 -26,881 -44,411 -14,891 21,856 42,966 41,544 -
-
NP to SH -48,399 -26,881 -44,411 -14,891 21,856 42,966 41,544 -
-
Tax Rate - - - - 29.97% 28.42% 25.69% -
Total Cost 234,700 218,912 220,175 274,784 298,890 281,839 227,300 0.53%
-
Net Worth 150,789 462,268 195,193 232,005 229,437 19,415,793 33,406,021 -59.33%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 150,789 462,268 195,193 232,005 229,437 19,415,793 33,406,021 -59.33%
NOSH 266,400 266,400 266,400 266,400 266,446 265,969 180,641 6.68%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -25.98% -14.00% -25.27% -5.73% 6.81% 13.23% 15.45% -
ROE -32.10% -5.82% -22.75% -6.42% 9.53% 0.22% 0.12% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 69.89 31.44 66.00 97.70 120.38 122.12 148.83 -11.83%
EPS -18.16 -4.40 -16.68 -5.60 8.20 16.15 23.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5657 0.7568 0.733 0.8722 0.8611 73.00 184.93 -61.88%
Adjusted Per Share Value based on latest NOSH - 265,999
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 20.40 21.03 19.25 28.46 35.13 35.57 29.44 -5.92%
EPS -5.30 -2.94 -4.86 -1.63 2.39 4.71 4.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1651 0.5063 0.2138 0.2541 0.2513 21.2635 36.585 -59.33%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 - -
Price 0.07 0.13 0.11 0.15 0.27 0.40 0.00 -
P/RPS 0.10 0.41 0.17 0.15 0.22 0.33 0.00 -
P/EPS -0.39 -2.95 -0.66 -2.68 3.29 2.48 0.00 -
EY -259.39 -33.85 -151.61 -37.32 30.38 40.39 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.17 0.15 0.17 0.31 0.01 0.00 -
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 26/02/15 26/02/14 25/02/13 28/02/12 28/02/11 - -
Price 0.065 0.125 0.115 0.145 0.29 0.38 0.00 -
P/RPS 0.09 0.40 0.17 0.15 0.24 0.31 0.00 -
P/EPS -0.36 -2.84 -0.69 -2.59 3.54 2.35 0.00 -
EY -279.34 -35.21 -145.02 -38.61 28.29 42.51 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.17 0.16 0.17 0.34 0.01 0.00 -

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
Post a Comment