[SINARAN] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[SINARAN] SINARAN ADVANCE GROUP BERHAD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 36.16%
YoY- -0.07%
Quarter Report
Latest QR
Upcoming QR
SINARAN's Result
SINARAN's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 255,924 178,084 73,694 313,698 235,690 152,334 68,837 139.79%
PBT 41,228 34,674 14,063 57,724 42,658 24,283 14,103 104.31%
Tax -10,699 -8,884 -3,619 -16,460 -12,353 -7,816 -3,561 108.07%
NP 30,529 25,790 10,444 41,264 30,305 16,467 10,542 103.03%
-
NP to SH 30,529 25,790 10,444 41,264 30,305 16,467 10,542 103.03%
-
Tax Rate 25.95% 25.62% 25.73% 28.52% 28.96% 32.19% 25.25% -
Total Cost 225,395 152,294 63,250 272,434 205,385 135,867 58,295 146.14%
-
Net Worth 237,104 0 20,228,632 17,717,833 18,602,830 14,627,250 11,596,200 -92.50%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 3,840 - - - -
Div Payout % - - - 9.31% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 237,104 0 20,228,632 17,717,833 18,602,830 14,627,250 11,596,200 -92.50%
NOSH 266,349 266,460 266,166 240,046 88,800 78,698 63,415 160.09%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 11.93% 14.48% 14.17% 13.15% 12.86% 10.81% 15.31% -
ROE 12.88% 0.00% 0.05% 0.23% 0.16% 0.11% 0.09% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 96.09 66.83 27.69 130.68 2.62 2.05 1.11 1851.60%
EPS 11.46 9.68 3.92 17.19 0.39 0.23 0.17 1552.13%
DPS 0.00 0.00 0.00 1.60 0.00 0.00 0.00 -
NAPS 0.8902 0.00 76.00 73.81 2.07 1.97 1.87 -39.00%
Adjusted Per Share Value based on latest NOSH - 265,969
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 27.97 19.46 8.05 34.29 25.76 16.65 7.52 139.86%
EPS 3.34 2.82 1.14 4.51 3.31 1.80 1.15 103.43%
DPS 0.00 0.00 0.00 0.42 0.00 0.00 0.00 -
NAPS 0.2591 0.00 22.1087 19.3646 20.3318 15.9867 12.674 -92.50%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 - -
Price 0.23 0.35 0.40 0.40 0.62 0.66 0.00 -
P/RPS 0.24 0.52 1.44 0.31 23.64 32.17 0.00 -
P/EPS 2.01 3.62 10.19 2.33 183.86 297.60 0.00 -
EY 49.83 27.65 9.81 42.98 0.54 0.34 0.00 -
DY 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.00 0.01 0.01 0.30 0.34 0.00 -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 23/08/11 16/05/11 28/02/11 19/11/10 19/08/10 31/05/10 -
Price 0.28 0.29 0.39 0.38 0.96 0.74 0.00 -
P/RPS 0.29 0.43 1.41 0.29 36.60 36.07 0.00 -
P/EPS 2.44 3.00 9.94 2.21 284.69 333.67 0.00 -
EY 40.94 33.37 10.06 45.24 0.35 0.30 0.00 -
DY 0.00 0.00 0.00 4.21 0.00 0.00 0.00 -
P/NAPS 0.31 0.00 0.01 0.01 0.46 0.38 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