[SINARAN] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[SINARAN] SINARAN ADVANCE GROUP BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -19.6%
YoY- -56.47%
Quarter Report
Latest QR
Upcoming QR
SINARAN's Result
SINARAN's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 40,363 28,167 15,975 101,953 78,182 56,643 12,172 122.21%
PBT -3,972 -1,729 322 -5,754 -4,804 -3,401 -1,538 88.12%
Tax 83 55 28 104 80 53 27 111.27%
NP -3,889 -1,674 350 -5,650 -4,724 -3,348 -1,511 87.70%
-
NP to SH -3,889 -1,674 350 -5,650 -4,724 -3,348 -1,511 87.70%
-
Tax Rate - - -8.70% - - - - -
Total Cost 44,252 29,841 15,625 107,603 82,906 59,991 13,683 118.53%
-
Net Worth 48,469 47,959 49,264 39,344 39,357 43,770 32,230 31.22%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 48,469 47,959 49,264 39,344 39,357 43,770 32,230 31.22%
NOSH 914,961 914,961 914,961 703,816 703,816 703,816 638,954 27.01%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -9.64% -5.94% 2.19% -5.54% -6.04% -5.91% -12.41% -
ROE -8.02% -3.49% 0.71% -14.36% -12.00% -7.65% -4.69% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 4.22 3.13 1.81 15.39 12.06 8.13 2.35 47.68%
EPS -0.41 -0.19 0.04 -0.85 -0.73 -0.48 -0.29 25.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0507 0.0533 0.0557 0.0594 0.0607 0.0628 0.0623 -12.82%
Adjusted Per Share Value based on latest NOSH - 703,816
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 4.42 3.08 1.75 11.17 8.56 6.20 1.33 122.53%
EPS -0.43 -0.18 0.04 -0.62 -0.52 -0.37 -0.17 85.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0531 0.0525 0.054 0.0431 0.0431 0.0479 0.0353 31.25%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.055 0.095 0.11 0.06 0.10 0.08 0.11 -
P/RPS 1.30 3.03 6.09 0.39 0.83 0.98 4.68 -57.39%
P/EPS -13.52 -51.06 277.97 -7.03 -13.73 -16.65 -37.66 -49.45%
EY -7.40 -1.96 0.36 -14.22 -7.29 -6.00 -2.66 97.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.78 1.97 1.01 1.65 1.27 1.77 -28.03%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 30/09/21 25/05/21 -
Price 0.065 0.075 0.09 0.075 0.065 0.10 0.00 -
P/RPS 1.54 2.40 4.98 0.49 0.54 1.23 0.00 -
P/EPS -15.98 -40.31 227.43 -8.79 -8.92 -20.82 0.00 -
EY -6.26 -2.48 0.44 -11.37 -11.21 -4.80 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.41 1.62 1.26 1.07 1.59 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