[SNTORIA] QoQ Cumulative Quarter Result on 31-Mar-2013 [#2]

Stock
[SNTORIA] SENTORIA GROUP BERHAD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Mar-2013 [#2]
Profit Trend
QoQ- 32.01%
YoY- -42.35%
Quarter Report
Latest QR
Upcoming QR
SNTORIA's Result
SNTORIA's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 47,570 207,512 147,863 92,464 43,192 179,295 135,378 -50.10%
PBT 7,462 44,557 23,440 13,581 10,088 49,449 39,423 -66.93%
Tax 784 8,500 -5,378 -3,205 -2,221 -1,606 -8,365 -
NP 8,246 53,057 18,062 10,376 7,867 47,843 31,058 -58.59%
-
NP to SH 8,254 53,051 18,081 10,384 7,866 47,835 31,050 -58.55%
-
Tax Rate -10.51% -19.08% 22.94% 23.60% 22.02% 3.25% 21.22% -
Total Cost 39,324 154,455 129,801 82,088 35,325 131,452 104,320 -47.72%
-
Net Worth 254,644 246,339 211,164 207,679 207,630 188,772 170,238 30.69%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - 4,398 4,399 - - 3,775 3,700 -
Div Payout % - 8.29% 24.33% - - 7.89% 11.92% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 254,644 246,339 211,164 207,679 207,630 188,772 170,238 30.69%
NOSH 439,042 439,892 439,926 399,384 399,289 377,545 370,083 12.03%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 17.33% 25.57% 12.22% 11.22% 18.21% 26.68% 22.94% -
ROE 3.24% 21.54% 8.56% 5.00% 3.79% 25.34% 18.24% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 10.83 47.17 33.61 23.15 10.82 47.49 36.58 -55.48%
EPS 1.88 12.06 4.11 2.60 1.97 12.67 8.39 -63.00%
DPS 0.00 1.00 1.00 0.00 0.00 1.00 1.00 -
NAPS 0.58 0.56 0.48 0.52 0.52 0.50 0.46 16.66%
Adjusted Per Share Value based on latest NOSH - 399,682
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 7.64 33.31 23.73 14.84 6.93 28.78 21.73 -50.09%
EPS 1.32 8.52 2.90 1.67 1.26 7.68 4.98 -58.63%
DPS 0.00 0.71 0.71 0.00 0.00 0.61 0.59 -
NAPS 0.4088 0.3954 0.339 0.3334 0.3333 0.303 0.2733 30.69%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.675 0.625 0.685 0.695 0.68 0.75 0.55 -
P/RPS 6.23 1.32 2.04 3.00 6.29 1.58 1.50 157.71%
P/EPS 35.90 5.18 16.67 26.73 34.52 5.92 6.56 209.58%
EY 2.79 19.30 6.00 3.74 2.90 16.89 15.25 -67.67%
DY 0.00 1.60 1.46 0.00 0.00 1.33 1.82 -
P/NAPS 1.16 1.12 1.43 1.34 1.31 1.50 1.20 -2.22%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 29/11/13 27/08/13 22/05/13 28/02/13 29/11/12 27/08/12 -
Price 0.86 0.63 0.65 0.715 0.705 0.70 0.59 -
P/RPS 7.94 1.34 1.93 3.09 6.52 1.47 1.61 188.89%
P/EPS 45.74 5.22 15.82 27.50 35.79 5.52 7.03 247.33%
EY 2.19 19.14 6.32 3.64 2.79 18.10 14.22 -71.17%
DY 0.00 1.59 1.54 0.00 0.00 1.43 1.69 -
P/NAPS 1.48 1.13 1.35 1.38 1.36 1.40 1.28 10.13%

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