[SINARAN] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[SINARAN] SINARAN ADVANCE GROUP BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 3.53%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SINARAN's Result
SINARAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 314,253 304,668 275,348 267,029 264,046 263,864 250,500 16.30%
PBT 56,877 48,566 56,412 55,565 53,729 51,998 49,024 10.40%
Tax -16,470 -15,632 -14,244 -14,272 -13,842 -13,486 -12,332 21.25%
NP 40,406 32,934 42,168 41,293 39,886 38,512 36,692 6.63%
-
NP to SH 40,406 32,934 42,168 41,293 39,886 38,512 36,692 6.63%
-
Tax Rate 28.96% 32.19% 25.25% 25.69% 25.76% 25.94% 25.16% -
Total Cost 273,846 271,734 233,180 225,736 224,160 225,352 213,808 17.92%
-
Net Worth 18,602,830 14,627,250 11,596,200 33,375,500 0 0 0 -
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 18,602,830 14,627,250 11,596,200 33,375,500 0 0 0 -
NOSH 88,800 78,698 63,415 180,476 5,982,999 6,017,500 6,115,333 -94.03%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 12.86% 10.81% 15.31% 15.46% 15.11% 14.60% 14.65% -
ROE 0.22% 0.23% 0.36% 0.12% 0.00% 0.00% 0.00% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 3.50 4.10 4.44 147.96 4.41 4.38 4.10 -10.00%
EPS 0.52 0.46 0.68 22.88 0.67 0.64 0.60 -9.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.07 1.97 1.87 184.93 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 180,641
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 34.35 33.30 30.09 29.18 28.86 28.84 27.38 16.30%
EPS 4.42 3.60 4.61 4.51 4.36 4.21 4.01 6.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 20.3318 15.9867 12.674 36.4775 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 - - - - - -
Price 0.62 0.66 0.00 0.00 0.00 0.00 0.00 -
P/RPS 17.73 16.08 0.00 0.00 0.00 0.00 0.00 -
P/EPS 137.89 148.80 0.00 0.00 0.00 0.00 0.00 -
EY 0.73 0.67 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.34 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 19/11/10 19/08/10 31/05/10 - - - - -
Price 0.96 0.74 0.00 0.00 0.00 0.00 0.00 -
P/RPS 27.45 18.03 0.00 0.00 0.00 0.00 0.00 -
P/EPS 213.51 166.83 0.00 0.00 0.00 0.00 0.00 -
EY 0.47 0.60 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.38 0.00 0.00 0.00 0.00 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