[SINARAN] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[SINARAN] SINARAN ADVANCE GROUP BERHAD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -4.89%
YoY- 40.42%
Quarter Report
Latest QR
Upcoming QR
SINARAN's Result
SINARAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 178,653 165,920 153,224 199,053 210,465 178,800 160,452 7.41%
PBT -26,997 -25,518 -20,660 -27,723 -26,430 -22,342 -16,524 38.67%
Tax 0 0 0 0 0 0 0 -
NP -26,997 -25,518 -20,660 -27,723 -26,430 -22,342 -16,524 38.67%
-
NP to SH -26,997 -25,518 -20,660 -27,723 -26,430 -22,342 -16,524 38.67%
-
Tax Rate - - - - - - - -
Total Cost 205,650 191,438 173,884 226,776 236,895 201,142 176,976 10.51%
-
Net Worth 188,096 172,017 173,374 201,191 169,830 169,427 178,365 3.60%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 188,096 172,017 173,374 201,191 169,830 169,427 178,365 3.60%
NOSH 266,501 266,363 265,789 265,844 266,400 265,893 267,173 -0.16%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -15.11% -15.38% -13.48% -13.93% -12.56% -12.50% -10.30% -
ROE -14.35% -14.83% -11.92% -13.78% -15.56% -13.19% -9.26% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 67.04 62.29 57.65 74.88 79.00 67.24 60.06 7.59%
EPS -10.13 -9.58 7.76 -10.42 -9.92 -8.40 -6.20 38.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7058 0.6458 0.6523 0.7568 0.6375 0.6372 0.6676 3.77%
Adjusted Per Share Value based on latest NOSH - 610,819
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 19.57 18.17 16.78 21.80 23.05 19.58 17.57 7.44%
EPS -2.96 -2.79 -2.26 -3.04 -2.89 -2.45 -1.81 38.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.206 0.1884 0.1899 0.2203 0.186 0.1856 0.1953 3.61%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.085 0.105 0.115 0.13 0.115 0.10 0.11 -
P/RPS 0.13 0.17 0.20 0.17 0.15 0.15 0.18 -19.48%
P/EPS -0.84 -1.10 -1.48 -1.25 -1.16 -1.19 -1.78 -39.35%
EY -119.18 -91.24 -67.59 -80.22 -86.27 -84.03 -56.22 64.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.16 0.18 0.17 0.18 0.16 0.16 -17.43%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 12/11/15 18/08/15 25/05/15 26/02/15 13/11/14 22/08/14 19/05/14 -
Price 0.075 0.10 0.115 0.125 0.13 0.11 0.105 -
P/RPS 0.11 0.16 0.20 0.17 0.16 0.16 0.17 -25.16%
P/EPS -0.74 -1.04 -1.48 -1.20 -1.31 -1.31 -1.70 -42.53%
EY -135.07 -95.80 -67.59 -83.43 -76.32 -76.39 -58.90 73.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.15 0.18 0.17 0.20 0.17 0.16 -22.08%

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