[SINARAN] QoQ Annualized Quarter 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- -86.58%
YoY- -166.35%
Quarter Report
Latest QR
Upcoming QR
SINARAN's Result
SINARAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 177,958 180,608 179,368 269,565 268,206 247,124 215,400 -11.94%
PBT -48,684 -6,978 676 -9,057 -1,834 31,670 28,140 -
Tax -122 -178 -352 -5,352 -5,888 -8,296 -7,108 -93.32%
NP -48,806 -7,156 324 -14,409 -7,722 23,374 21,032 -
-
NP to SH -48,806 -7,156 324 -14,409 -7,722 23,374 21,032 -
-
Tax Rate - - 52.07% - - 26.20% 25.26% -
Total Cost 226,765 187,764 179,044 283,974 275,929 223,750 194,368 10.81%
-
Net Worth 191,943 216,655 205,975 232,378 216,271 239,466 226,330 -10.39%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 191,943 216,655 205,975 232,378 216,271 239,466 226,330 -10.39%
NOSH 266,476 265,671 256,666 266,428 266,180 266,400 265,958 0.12%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -27.43% -3.96% 0.18% -5.35% -2.88% 9.46% 9.76% -
ROE -25.43% -3.30% 0.16% -6.20% -3.57% 9.76% 9.29% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 66.78 67.98 69.88 101.18 100.76 92.76 80.99 -12.05%
EPS -18.32 -2.70 0.12 -5.41 -2.89 8.78 7.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7203 0.8155 0.8025 0.8722 0.8125 0.8989 0.851 -10.51%
Adjusted Per Share Value based on latest NOSH - 265,999
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 19.45 19.74 19.60 29.46 29.31 27.01 23.54 -11.93%
EPS -5.33 -0.78 0.04 -1.57 -0.84 2.55 2.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2098 0.2368 0.2251 0.254 0.2364 0.2617 0.2474 -10.39%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.135 0.145 0.13 0.15 0.18 0.22 0.26 -
P/RPS 0.20 0.21 0.19 0.15 0.18 0.24 0.32 -26.87%
P/EPS -0.74 -5.38 102.98 -2.77 -6.20 2.51 3.29 -
EY -135.67 -18.58 0.97 -36.05 -16.12 39.88 30.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.18 0.16 0.17 0.22 0.24 0.31 -27.82%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 28/08/13 22/05/13 25/02/13 19/11/12 27/08/12 28/05/12 -
Price 0.13 0.12 0.20 0.145 0.19 0.20 0.22 -
P/RPS 0.19 0.18 0.29 0.14 0.19 0.22 0.27 -20.86%
P/EPS -0.71 -4.46 158.44 -2.68 -6.55 2.28 2.78 -
EY -140.89 -22.45 0.63 -37.30 -15.27 43.87 35.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.15 0.25 0.17 0.23 0.22 0.26 -21.72%

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