[SINARAN] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[SINARAN] SINARAN ADVANCE GROUP BERHAD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -50.71%
YoY- -84.34%
Quarter Report
Latest QR
Upcoming QR
SINARAN's Result
SINARAN's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 250,885 259,893 257,217 270,149 300,902 320,746 339,208 -18.20%
PBT -16,687 -9,821 -12,704 13,000 24,183 31,211 57,366 -
Tax -3,381 -5,070 -2,735 -4,784 -7,513 -9,355 -15,077 -63.05%
NP -20,068 -14,891 -15,439 8,216 16,670 21,856 42,289 -
-
NP to SH -20,068 -14,891 -15,439 8,216 16,670 21,856 42,289 -
-
Tax Rate - - - 36.80% 31.07% 29.97% 26.28% -
Total Cost 270,953 274,784 272,656 261,933 284,232 298,890 296,919 -5.91%
-
Net Worth 205,975 232,005 216,454 239,122 226,330 229,437 237,244 -8.98%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 205,975 232,005 216,454 239,122 226,330 229,437 237,244 -8.98%
NOSH 266,400 266,400 266,400 266,400 266,400 266,446 266,507 -0.02%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -8.00% -5.73% -6.00% 3.04% 5.54% 6.81% 12.47% -
ROE -9.74% -6.42% -7.13% 3.44% 7.37% 9.53% 17.83% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 97.75 97.70 96.55 101.55 113.14 120.38 127.28 -16.12%
EPS -7.82 -5.60 -5.80 3.09 6.27 8.20 15.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8025 0.8722 0.8125 0.8989 0.851 0.8611 0.8902 -6.67%
Adjusted Per Share Value based on latest NOSH - 266,400
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 27.42 28.40 28.11 29.53 32.89 35.06 37.07 -18.19%
EPS -2.19 -1.63 -1.69 0.90 1.82 2.39 4.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2251 0.2536 0.2366 0.2613 0.2474 0.2508 0.2593 -8.99%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.13 0.15 0.18 0.22 0.26 0.27 0.23 -
P/RPS 0.13 0.15 0.19 0.22 0.23 0.22 0.18 -19.48%
P/EPS -1.66 -2.68 -3.11 7.12 4.15 3.29 1.45 -
EY -60.14 -37.32 -32.20 14.04 24.11 30.38 68.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.17 0.22 0.24 0.31 0.31 0.26 -27.62%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 22/05/13 25/02/13 19/11/12 27/08/12 28/05/12 28/02/12 23/11/11 -
Price 0.20 0.145 0.19 0.20 0.22 0.29 0.28 -
P/RPS 0.20 0.15 0.20 0.20 0.19 0.24 0.22 -6.15%
P/EPS -2.56 -2.59 -3.28 6.48 3.51 3.54 1.76 -
EY -39.09 -38.61 -30.50 15.44 28.49 28.29 56.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.17 0.23 0.22 0.26 0.34 0.31 -13.34%

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