[SINARAN] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[SINARAN] SINARAN ADVANCE GROUP BERHAD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 75.92%
YoY- 6.93%
Quarter Report
Latest QR
Upcoming QR
SINARAN's Result
SINARAN's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 56,022 47,914 40,113 44,705 40,198 46,019 44,842 15.98%
PBT -7,100 -6,899 -4,131 -7,925 -32,908 -3,657 169 -
Tax 0 0 0 0 0 -2 -88 -
NP -7,100 -6,899 -4,131 -7,925 -32,908 -3,659 81 -
-
NP to SH -7,100 -6,899 -4,131 -7,925 -32,908 -3,659 81 -
-
Tax Rate - - - - - - 52.07% -
Total Cost 63,122 54,813 44,244 52,630 73,106 49,678 44,761 25.72%
-
Net Worth 169,804 170,219 178,365 195,193 191,927 218,266 205,975 -12.06%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 169,804 170,219 178,365 195,193 191,927 218,266 205,975 -12.06%
NOSH 266,359 267,136 267,173 266,293 266,455 267,647 256,666 2.49%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -12.67% -14.40% -10.30% -17.73% -81.86% -7.95% 0.18% -
ROE -4.18% -4.05% -2.32% -4.06% -17.15% -1.68% 0.04% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 21.03 17.94 15.01 16.79 15.09 17.19 17.47 13.14%
EPS -2.66 -2.59 -1.55 -2.98 -12.36 -1.37 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6375 0.6372 0.6676 0.733 0.7203 0.8155 0.8025 -14.21%
Adjusted Per Share Value based on latest NOSH - 266,293
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 6.12 5.24 4.38 4.89 4.39 5.03 4.90 15.96%
EPS -0.78 -0.75 -0.45 -0.87 -3.60 -0.40 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1856 0.186 0.1949 0.2133 0.2098 0.2386 0.2251 -12.06%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.115 0.10 0.11 0.11 0.135 0.145 0.13 -
P/RPS 0.55 0.56 0.73 0.66 0.89 0.84 0.74 -17.93%
P/EPS -4.31 -3.87 -7.11 -3.70 -1.09 -10.61 411.93 -
EY -23.18 -25.83 -14.06 -27.05 -91.48 -9.43 0.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.16 0.16 0.15 0.19 0.18 0.16 8.16%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 13/11/14 22/08/14 19/05/14 26/02/14 25/11/13 28/08/13 22/05/13 -
Price 0.13 0.11 0.105 0.115 0.13 0.12 0.20 -
P/RPS 0.62 0.61 0.70 0.69 0.86 0.70 1.14 -33.34%
P/EPS -4.88 -4.26 -6.79 -3.86 -1.05 -8.78 633.74 -
EY -20.50 -23.48 -14.73 -25.88 -95.00 -11.39 0.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.17 0.16 0.16 0.18 0.15 0.25 -13.81%

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