[SINARAN] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[SINARAN] SINARAN ADVANCE GROUP BERHAD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -57.09%
YoY- 43.71%
Quarter Report
Latest QR
Upcoming QR
SINARAN's Result
SINARAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 104,242 113,286 48,688 82,200 93,925 91,290 82,836 16.54%
PBT -6,405 -6,802 -6,152 -3,714 -2,401 -1,444 -2,900 69.51%
Tax 106 106 108 103 102 102 104 1.27%
NP -6,298 -6,696 -6,044 -3,611 -2,298 -1,342 -2,796 71.74%
-
NP to SH -6,298 -6,696 -6,044 -3,611 -2,298 -1,342 -2,796 71.74%
-
Tax Rate - - - - - - - -
Total Cost 110,541 119,982 54,732 85,811 96,223 92,632 85,632 18.53%
-
Net Worth 39,357 43,770 32,230 26,282 25,764 25,794 25,607 33.14%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 39,357 43,770 32,230 26,282 25,764 25,794 25,607 33.14%
NOSH 703,816 703,816 638,954 490,028 458,538 445,622 445,622 35.58%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -6.04% -5.91% -12.41% -4.39% -2.45% -1.47% -3.38% -
ROE -16.00% -15.30% -18.75% -13.74% -8.92% -5.20% -10.92% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 16.08 16.25 9.41 17.17 20.74 20.63 18.86 -10.07%
EPS -0.97 -0.96 -1.16 -0.79 -0.52 -0.30 -0.64 31.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0607 0.0628 0.0623 0.0549 0.0569 0.0583 0.0583 2.72%
Adjusted Per Share Value based on latest NOSH - 490,028
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 11.42 12.41 5.33 9.00 10.29 10.00 9.07 16.58%
EPS -0.69 -0.73 -0.66 -0.40 -0.25 -0.15 -0.31 70.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0431 0.0479 0.0353 0.0288 0.0282 0.0282 0.028 33.28%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.10 0.08 0.11 0.255 0.24 0.095 0.075 -
P/RPS 0.62 0.49 1.17 1.49 1.16 0.46 0.40 33.89%
P/EPS -10.29 -8.33 -9.42 -33.81 -47.28 -31.32 -11.78 -8.61%
EY -9.71 -12.01 -10.62 -2.96 -2.12 -3.19 -8.49 9.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.27 1.77 4.64 4.22 1.63 1.29 17.81%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/11/21 30/09/21 25/05/21 25/02/21 20/11/20 21/08/20 26/06/20 -
Price 0.065 0.10 0.00 0.115 0.525 0.115 0.10 -
P/RPS 0.40 0.62 0.00 0.67 2.53 0.56 0.53 -17.09%
P/EPS -6.69 -10.41 0.00 -15.25 -103.42 -37.91 -15.71 -43.36%
EY -14.94 -9.61 0.00 -6.56 -0.97 -2.64 -6.37 76.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.59 0.00 2.09 9.23 1.97 1.72 -27.10%

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