[SINARAN] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[SINARAN] SINARAN ADVANCE GROUP BERHAD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -3.15%
YoY- -49.66%
Quarter Report
Latest QR
Upcoming QR
SINARAN's Result
SINARAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 269,565 268,206 247,124 215,400 320,208 341,232 356,168 -16.87%
PBT -9,057 -1,834 31,670 28,140 31,027 54,970 69,348 -
Tax -5,352 -5,888 -8,296 -7,108 -9,310 -14,265 -17,768 -54.90%
NP -14,409 -7,722 23,374 21,032 21,717 40,705 51,580 -
-
NP to SH -14,409 -7,722 23,374 21,032 21,717 40,705 51,580 -
-
Tax Rate - - 26.20% 25.26% 30.01% 25.95% 25.62% -
Total Cost 283,974 275,929 223,750 194,368 298,491 300,526 304,588 -4.54%
-
Net Worth 232,378 216,271 239,466 226,330 223,692 237,104 0 -
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 232,378 216,271 239,466 226,330 223,692 237,104 0 -
NOSH 266,428 266,180 266,400 265,958 266,555 266,349 266,460 -0.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -5.35% -2.88% 9.46% 9.76% 6.78% 11.93% 14.48% -
ROE -6.20% -3.57% 9.76% 9.29% 9.71% 17.17% 0.00% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 101.18 100.76 92.76 80.99 120.13 128.11 133.67 -16.87%
EPS -5.41 -2.89 8.78 7.88 8.15 15.28 19.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8722 0.8125 0.8989 0.851 0.8392 0.8902 0.00 -
Adjusted Per Share Value based on latest NOSH - 265,958
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 29.46 29.31 27.01 23.54 35.00 37.29 38.93 -16.88%
EPS -1.57 -0.84 2.55 2.30 2.37 4.45 5.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.254 0.2364 0.2617 0.2474 0.2445 0.2591 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.15 0.18 0.22 0.26 0.27 0.23 0.35 -
P/RPS 0.15 0.18 0.24 0.32 0.22 0.18 0.26 -30.58%
P/EPS -2.77 -6.20 2.51 3.29 3.31 1.50 1.81 -
EY -36.05 -16.12 39.88 30.42 30.18 66.45 55.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.22 0.24 0.31 0.32 0.26 0.00 -
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 19/11/12 27/08/12 28/05/12 28/02/12 23/11/11 23/08/11 -
Price 0.145 0.19 0.20 0.22 0.29 0.28 0.29 -
P/RPS 0.14 0.19 0.22 0.27 0.24 0.22 0.22 -25.91%
P/EPS -2.68 -6.55 2.28 2.78 3.56 1.83 1.50 -
EY -37.30 -15.27 43.87 35.95 28.09 54.58 66.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.23 0.22 0.26 0.35 0.31 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