[SINARAN] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[SINARAN] SINARAN ADVANCE GROUP BERHAD
Announcement Date
19-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -149.56%
YoY- -118.97%
Quarter Report
Latest QR
Upcoming QR
SINARAN's Result
SINARAN's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 90,304 44,842 269,565 201,155 123,562 53,850 320,208 -57.02%
PBT -3,489 169 -9,057 -1,376 15,835 7,035 31,027 -
Tax -89 -88 -5,352 -4,416 -4,148 -1,777 -9,310 -95.50%
NP -3,578 81 -14,409 -5,792 11,687 5,258 21,717 -
-
NP to SH -3,578 81 -14,409 -5,792 11,687 5,258 21,717 -
-
Tax Rate - 52.07% - - 26.20% 25.26% 30.01% -
Total Cost 93,882 44,761 283,974 206,947 111,875 48,592 298,491 -53.78%
-
Net Worth 216,655 205,975 232,378 216,271 239,466 226,330 223,692 -2.11%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 216,655 205,975 232,378 216,271 239,466 226,330 223,692 -2.11%
NOSH 265,671 256,666 266,428 266,180 266,400 265,958 266,555 -0.22%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -3.96% 0.18% -5.35% -2.88% 9.46% 9.76% 6.78% -
ROE -1.65% 0.04% -6.20% -2.68% 4.88% 2.32% 9.71% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 33.99 17.47 101.18 75.57 46.38 20.25 120.13 -56.93%
EPS -1.35 0.03 -5.41 -2.17 4.39 1.97 8.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8155 0.8025 0.8722 0.8125 0.8989 0.851 0.8392 -1.89%
Adjusted Per Share Value based on latest NOSH - 266,405
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 9.87 4.90 29.46 21.99 13.50 5.89 35.00 -57.03%
EPS -0.39 0.01 -1.57 -0.63 1.28 0.57 2.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2368 0.2251 0.254 0.2364 0.2617 0.2474 0.2445 -2.11%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.145 0.13 0.15 0.18 0.22 0.26 0.27 -
P/RPS 0.43 0.74 0.15 0.24 0.47 1.28 0.22 56.38%
P/EPS -10.77 411.93 -2.77 -8.27 5.01 13.15 3.31 -
EY -9.29 0.24 -36.05 -12.09 19.94 7.60 30.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.16 0.17 0.22 0.24 0.31 0.32 -31.88%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 22/05/13 25/02/13 19/11/12 27/08/12 28/05/12 28/02/12 -
Price 0.12 0.20 0.145 0.19 0.20 0.22 0.29 -
P/RPS 0.35 1.14 0.14 0.25 0.43 1.09 0.24 28.62%
P/EPS -8.91 633.74 -2.68 -8.73 4.56 11.13 3.56 -
EY -11.22 0.16 -37.30 -11.45 21.94 8.99 28.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.25 0.17 0.23 0.22 0.26 0.35 -43.18%

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