[SINARAN] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[SINARAN] SINARAN ADVANCE GROUP BERHAD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -28.86%
YoY- -47.37%
Quarter Report
Latest QR
Upcoming QR
SINARAN's Result
SINARAN's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 201,155 123,562 53,850 320,208 255,924 178,084 73,694 94.95%
PBT -1,376 15,835 7,035 31,027 41,228 34,674 14,063 -
Tax -4,416 -4,148 -1,777 -9,310 -10,699 -8,884 -3,619 14.14%
NP -5,792 11,687 5,258 21,717 30,529 25,790 10,444 -
-
NP to SH -5,792 11,687 5,258 21,717 30,529 25,790 10,444 -
-
Tax Rate - 26.20% 25.26% 30.01% 25.95% 25.62% 25.73% -
Total Cost 206,947 111,875 48,592 298,491 225,395 152,294 63,250 119.91%
-
Net Worth 216,271 239,466 226,330 223,692 237,104 0 20,228,632 -95.10%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 216,271 239,466 226,330 223,692 237,104 0 20,228,632 -95.10%
NOSH 266,180 266,400 265,958 266,555 266,349 266,460 266,166 0.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -2.88% 9.46% 9.76% 6.78% 11.93% 14.48% 14.17% -
ROE -2.68% 4.88% 2.32% 9.71% 12.88% 0.00% 0.05% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 75.57 46.38 20.25 120.13 96.09 66.83 27.69 94.93%
EPS -2.17 4.39 1.97 8.15 11.46 9.68 3.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8125 0.8989 0.851 0.8392 0.8902 0.00 76.00 -95.10%
Adjusted Per Share Value based on latest NOSH - 266,446
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 21.99 13.50 5.89 35.00 27.97 19.46 8.05 95.05%
EPS -0.63 1.28 0.57 2.37 3.34 2.82 1.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2364 0.2617 0.2474 0.2445 0.2591 0.00 22.1087 -95.10%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.18 0.22 0.26 0.27 0.23 0.35 0.40 -
P/RPS 0.24 0.47 1.28 0.22 0.24 0.52 1.44 -69.61%
P/EPS -8.27 5.01 13.15 3.31 2.01 3.62 10.19 -
EY -12.09 19.94 7.60 30.18 49.83 27.65 9.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.24 0.31 0.32 0.26 0.00 0.01 680.73%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 19/11/12 27/08/12 28/05/12 28/02/12 23/11/11 23/08/11 16/05/11 -
Price 0.19 0.20 0.22 0.29 0.28 0.29 0.39 -
P/RPS 0.25 0.43 1.09 0.24 0.29 0.43 1.41 -68.33%
P/EPS -8.73 4.56 11.13 3.56 2.44 3.00 9.94 -
EY -11.45 21.94 8.99 28.09 40.94 33.37 10.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.22 0.26 0.35 0.31 0.00 0.01 704.15%

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