[SINARAN] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[SINARAN] SINARAN ADVANCE GROUP BERHAD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 21.39%
YoY- 37.01%
Quarter Report
Latest QR
Upcoming QR
SINARAN's Result
SINARAN's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 300,902 320,746 339,208 352,444 331,909 324,805 310,539 -2.07%
PBT 24,183 31,211 57,366 70,680 60,441 60,021 59,142 -44.87%
Tax -7,513 -9,355 -15,077 -18,225 -17,229 -17,055 -16,563 -40.93%
NP 16,670 21,856 42,289 52,455 43,212 42,966 42,579 -46.45%
-
NP to SH 16,670 21,856 42,289 52,455 43,212 42,966 42,579 -46.45%
-
Tax Rate 31.07% 29.97% 26.28% 25.79% 28.51% 28.42% 28.01% -
Total Cost 284,232 298,890 296,919 299,989 288,697 281,839 267,960 4.00%
-
Net Worth 226,330 229,437 237,244 0 20,228,632 19,415,793 17,973,750 -94.57%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 226,330 229,437 237,244 0 20,228,632 19,415,793 17,973,750 -94.57%
NOSH 266,400 266,446 266,507 266,306 266,166 265,969 88,800 107.86%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 5.54% 6.81% 12.47% 14.88% 13.02% 13.23% 13.71% -
ROE 7.37% 9.53% 17.83% 0.00% 0.21% 0.22% 0.24% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 113.14 120.38 127.28 132.35 124.70 122.12 3.46 920.40%
EPS 6.27 8.20 15.87 19.70 16.23 16.15 0.47 461.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.851 0.8611 0.8902 0.00 76.00 73.00 2.00 -43.39%
Adjusted Per Share Value based on latest NOSH - 266,306
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 32.89 35.06 37.07 38.52 36.28 35.50 33.94 -2.07%
EPS 1.82 2.39 4.62 5.73 4.72 4.70 4.65 -46.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2474 0.2508 0.2593 0.00 22.1087 21.2203 19.6443 -94.57%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.26 0.27 0.23 0.35 0.40 0.40 0.62 -
P/RPS 0.23 0.22 0.18 0.26 0.32 0.33 17.94 -94.50%
P/EPS 4.15 3.29 1.45 1.78 2.46 2.48 130.86 -89.95%
EY 24.11 30.38 68.99 56.28 40.59 40.39 0.76 900.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.31 0.26 0.00 0.01 0.01 0.31 0.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 28/05/12 28/02/12 23/11/11 23/08/11 16/05/11 28/02/11 - -
Price 0.22 0.29 0.28 0.29 0.39 0.38 0.00 -
P/RPS 0.19 0.24 0.22 0.22 0.31 0.31 0.00 -
P/EPS 3.51 3.54 1.76 1.47 2.40 2.35 0.00 -
EY 28.49 28.29 56.67 67.92 41.63 42.51 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.34 0.31 0.00 0.01 0.01 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