[SINARAN] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[SINARAN] SINARAN ADVANCE GROUP BERHAD
Announcement Date
19-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 64.49%
YoY- -5200.0%
Quarter Report
Latest QR
Upcoming QR
SINARAN's Result
SINARAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 199,053 210,465 178,800 160,452 185,467 177,958 180,608 6.67%
PBT -27,723 -26,430 -22,342 -16,524 -46,433 -48,684 -6,978 150.21%
Tax 0 0 0 0 -97 -122 -178 -
NP -27,723 -26,430 -22,342 -16,524 -46,530 -48,806 -7,156 146.06%
-
NP to SH -27,723 -26,430 -22,342 -16,524 -46,530 -48,806 -7,156 146.06%
-
Tax Rate - - - - - - - -
Total Cost 226,776 236,895 201,142 176,976 231,997 226,765 187,764 13.37%
-
Net Worth 201,191 169,830 169,427 178,365 195,328 191,943 216,655 -4.80%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 201,191 169,830 169,427 178,365 195,328 191,943 216,655 -4.80%
NOSH 265,844 266,400 265,893 267,173 266,477 266,476 265,671 0.04%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -13.93% -12.56% -12.50% -10.30% -25.09% -27.43% -3.96% -
ROE -13.78% -15.56% -13.19% -9.26% -23.82% -25.43% -3.30% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 74.88 79.00 67.24 60.06 69.60 66.78 67.98 6.63%
EPS -10.42 -9.92 -8.40 -6.20 -17.47 -18.32 -2.70 145.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7568 0.6375 0.6372 0.6676 0.733 0.7203 0.8155 -4.84%
Adjusted Per Share Value based on latest NOSH - 267,173
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 21.80 23.05 19.58 17.57 20.31 19.49 19.78 6.67%
EPS -3.04 -2.89 -2.45 -1.81 -5.10 -5.35 -0.78 147.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2203 0.186 0.1856 0.1953 0.2139 0.2102 0.2373 -4.82%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.13 0.115 0.10 0.11 0.11 0.135 0.145 -
P/RPS 0.17 0.15 0.15 0.18 0.16 0.20 0.21 -13.10%
P/EPS -1.25 -1.16 -1.19 -1.78 -0.63 -0.74 -5.38 -62.10%
EY -80.22 -86.27 -84.03 -56.22 -158.74 -135.67 -18.58 164.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.18 0.16 0.16 0.15 0.19 0.18 -3.72%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 13/11/14 22/08/14 19/05/14 26/02/14 25/11/13 28/08/13 -
Price 0.125 0.13 0.11 0.105 0.115 0.13 0.12 -
P/RPS 0.17 0.16 0.16 0.17 0.17 0.19 0.18 -3.72%
P/EPS -1.20 -1.31 -1.31 -1.70 -0.66 -0.71 -4.46 -58.22%
EY -83.43 -76.32 -76.39 -58.90 -151.84 -140.89 -22.45 139.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.20 0.17 0.16 0.16 0.18 0.15 8.67%

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