[SNTORIA] QoQ Quarter Result on 30-Sep-2013 [#4]

Stock
[SNTORIA] SENTORIA GROUP BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Sep-2013 [#4]
Profit Trend
QoQ- 354.33%
YoY- 108.34%
Quarter Report
Latest QR
Upcoming QR
SNTORIA's Result
SNTORIA's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 56,358 50,000 47,570 59,649 55,399 49,272 43,192 19.46%
PBT 10,994 3,702 7,462 21,117 9,859 3,493 10,088 5.91%
Tax -2,817 -1,179 784 13,878 -2,173 -984 -2,221 17.22%
NP 8,177 2,523 8,246 34,995 7,686 2,509 7,867 2.61%
-
NP to SH 8,178 2,649 8,254 34,970 7,697 2,518 7,866 2.63%
-
Tax Rate 25.62% 31.85% -10.51% -65.72% 22.04% 28.17% 22.02% -
Total Cost 48,181 47,477 39,324 24,654 47,713 46,763 35,325 23.05%
-
Net Worth 259,409 256,069 254,644 246,329 211,117 207,834 207,630 16.04%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - 4,398 4,398 - - -
Div Payout % - - - 12.58% 57.14% - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 259,409 256,069 254,644 246,329 211,117 207,834 207,630 16.04%
NOSH 439,677 441,499 439,042 439,874 439,828 399,682 399,289 6.65%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 14.51% 5.05% 17.33% 58.67% 13.87% 5.09% 18.21% -
ROE 3.15% 1.03% 3.24% 14.20% 3.65% 1.21% 3.79% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 12.82 11.33 10.83 13.56 12.60 12.33 10.82 12.00%
EPS 1.86 0.60 1.88 7.95 1.75 0.63 1.97 -3.76%
DPS 0.00 0.00 0.00 1.00 1.00 0.00 0.00 -
NAPS 0.59 0.58 0.58 0.56 0.48 0.52 0.52 8.80%
Adjusted Per Share Value based on latest NOSH - 439,874
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 9.19 8.16 7.76 9.73 9.04 8.04 7.04 19.50%
EPS 1.33 0.43 1.35 5.70 1.26 0.41 1.28 2.59%
DPS 0.00 0.00 0.00 0.72 0.72 0.00 0.00 -
NAPS 0.4231 0.4177 0.4153 0.4018 0.3443 0.339 0.3387 16.03%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.89 0.91 0.675 0.625 0.685 0.695 0.68 -
P/RPS 6.94 8.04 6.23 4.61 5.44 5.64 6.29 6.79%
P/EPS 47.85 151.67 35.90 7.86 39.14 110.32 34.52 24.39%
EY 2.09 0.66 2.79 12.72 2.55 0.91 2.90 -19.66%
DY 0.00 0.00 0.00 1.60 1.46 0.00 0.00 -
P/NAPS 1.51 1.57 1.16 1.12 1.43 1.34 1.31 9.96%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 28/05/14 26/02/14 29/11/13 27/08/13 22/05/13 28/02/13 -
Price 1.55 0.89 0.86 0.63 0.65 0.715 0.705 -
P/RPS 12.09 7.86 7.94 4.65 5.16 5.80 6.52 51.10%
P/EPS 83.33 148.33 45.74 7.92 37.14 113.49 35.79 75.94%
EY 1.20 0.67 2.19 12.62 2.69 0.88 2.79 -43.10%
DY 0.00 0.00 0.00 1.59 1.54 0.00 0.00 -
P/NAPS 2.63 1.53 1.48 1.13 1.35 1.38 1.36 55.40%

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