[SINARAN] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[SINARAN] SINARAN ADVANCE GROUP BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 38.03%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SINARAN's Result
SINARAN's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 235,690 152,334 68,837 267,029 198,035 131,932 62,625 141.75%
PBT 42,658 24,283 14,103 55,565 40,297 25,999 12,256 129.49%
Tax -12,353 -7,816 -3,561 -14,272 -10,382 -6,743 -3,083 152.05%
NP 30,305 16,467 10,542 41,293 29,915 19,256 9,173 121.65%
-
NP to SH 30,305 16,467 10,542 41,293 29,915 19,256 9,173 121.65%
-
Tax Rate 28.96% 32.19% 25.25% 25.69% 25.76% 25.94% 25.16% -
Total Cost 205,385 135,867 58,295 225,736 168,120 112,676 53,452 145.12%
-
Net Worth 18,602,830 14,627,250 11,596,200 33,375,500 0 0 0 -
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 18,602,830 14,627,250 11,596,200 33,375,500 0 0 0 -
NOSH 88,800 78,698 63,415 180,476 5,983,000 6,017,500 6,115,333 -94.03%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 12.86% 10.81% 15.31% 15.46% 15.11% 14.60% 14.65% -
ROE 0.16% 0.11% 0.09% 0.12% 0.00% 0.00% 0.00% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 2.62 2.05 1.11 147.96 3.31 2.19 1.02 87.44%
EPS 0.39 0.23 0.17 22.88 0.50 0.32 0.15 88.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.07 1.97 1.87 184.93 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 180,641
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 25.76 16.65 7.52 29.18 21.64 14.42 6.84 141.86%
EPS 3.31 1.80 1.15 4.51 3.27 2.10 1.00 121.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 20.3318 15.9867 12.674 36.4775 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 - - - - - -
Price 0.62 0.66 0.00 0.00 0.00 0.00 0.00 -
P/RPS 23.64 32.17 0.00 0.00 0.00 0.00 0.00 -
P/EPS 183.86 297.60 0.00 0.00 0.00 0.00 0.00 -
EY 0.54 0.34 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.34 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 19/11/10 19/08/10 31/05/10 - - - - -
Price 0.96 0.74 0.00 0.00 0.00 0.00 0.00 -
P/RPS 36.60 36.07 0.00 0.00 0.00 0.00 0.00 -
P/EPS 284.69 333.67 0.00 0.00 0.00 0.00 0.00 -
EY 0.35 0.30 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.38 0.00 0.00 0.00 0.00 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