[SINARAN] QoQ Quarter Result on 31-Dec-2014 [#4]

Stock
[SINARAN] SINARAN ADVANCE GROUP BERHAD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -23.25%
YoY- -10.42%
Quarter Report
Latest QR
Upcoming QR
SINARAN's Result
SINARAN's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 48,545 44,634 38,306 47,982 56,022 47,914 40,113 13.55%
PBT -7,106 -7,590 -5,165 -8,751 -7,100 -6,899 -4,131 43.51%
Tax 0 0 0 0 0 0 0 -
NP -7,106 -7,590 -5,165 -8,751 -7,100 -6,899 -4,131 43.51%
-
NP to SH -7,106 -7,590 -5,165 -8,751 -7,100 -6,899 -4,131 43.51%
-
Tax Rate - - - - - - - -
Total Cost 55,651 52,224 43,471 56,733 63,122 54,813 44,244 16.50%
-
Net Worth 181,684 172,011 173,374 462,268 169,804 170,219 178,365 1.23%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 181,684 172,011 173,374 462,268 169,804 170,219 178,365 1.23%
NOSH 257,416 266,354 265,789 610,819 266,359 267,136 267,173 -2.44%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -14.64% -17.00% -13.48% -18.24% -12.67% -14.40% -10.30% -
ROE -3.91% -4.41% -2.98% -1.89% -4.18% -4.05% -2.32% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 18.86 16.76 14.41 7.86 21.03 17.94 15.01 16.42%
EPS -2.67 -2.85 -1.94 -1.44 -2.66 -2.59 -1.55 43.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7058 0.6458 0.6523 0.7568 0.6375 0.6372 0.6676 3.77%
Adjusted Per Share Value based on latest NOSH - 610,819
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 5.31 4.88 4.19 5.24 6.12 5.24 4.38 13.68%
EPS -0.78 -0.83 -0.56 -0.96 -0.78 -0.75 -0.45 44.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1986 0.188 0.1895 0.5052 0.1856 0.186 0.1949 1.26%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.085 0.105 0.115 0.13 0.115 0.10 0.11 -
P/RPS 0.45 0.63 0.80 1.65 0.55 0.56 0.73 -27.54%
P/EPS -3.08 -3.68 -5.92 -9.07 -4.31 -3.87 -7.11 -42.71%
EY -32.48 -27.14 -16.90 -11.02 -23.18 -25.83 -14.06 74.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.16 0.18 0.17 0.18 0.16 0.16 -17.43%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 12/11/15 18/08/15 25/05/15 26/02/15 13/11/14 22/08/14 19/05/14 -
Price 0.075 0.10 0.115 0.125 0.13 0.11 0.105 -
P/RPS 0.40 0.60 0.80 1.59 0.62 0.61 0.70 -31.11%
P/EPS -2.72 -3.51 -5.92 -8.72 -4.88 -4.26 -6.79 -45.62%
EY -36.81 -28.50 -16.90 -11.46 -20.50 -23.48 -14.73 84.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.15 0.18 0.17 0.20 0.17 0.16 -22.08%

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