[SINARAN] QoQ TTM Result on 30-Sep-2020 [#3]

Stock
[SINARAN] SINARAN ADVANCE GROUP BERHAD
Announcement Date
20-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- -9.67%
YoY- 82.42%
Quarter Report
Latest QR
Upcoming QR
SINARAN's Result
SINARAN's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 92,308 72,868 81,405 99,662 105,443 112,115 120,789 -16.42%
PBT -6,373 -4,511 -3,698 -7,307 -6,631 -7,123 -6,492 -1.22%
Tax 105 104 103 139 95 95 63 40.61%
NP -6,268 -4,407 -3,595 -7,168 -6,536 -7,028 -6,429 -1.67%
-
NP to SH -6,268 -4,407 -3,595 -7,168 -6,536 -7,028 -6,429 -1.67%
-
Tax Rate - - - - - - - -
Total Cost 98,576 77,275 85,000 106,830 111,979 119,143 127,218 -15.65%
-
Net Worth 43,770 32,230 26,282 25,764 25,794 25,607 22,894 54.10%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 43,770 32,230 26,282 25,764 25,794 25,607 22,894 54.10%
NOSH 703,816 638,954 490,028 458,538 445,622 445,622 425,872 39.82%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin -6.79% -6.05% -4.42% -7.19% -6.20% -6.27% -5.32% -
ROE -14.32% -13.67% -13.68% -27.82% -25.34% -27.45% -28.08% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 13.24 14.08 17.00 22.01 23.83 25.53 29.97 -42.02%
EPS -0.90 -0.85 -0.75 -1.58 -1.48 -1.60 -1.59 -31.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0628 0.0623 0.0549 0.0569 0.0583 0.0583 0.0568 6.93%
Adjusted Per Share Value based on latest NOSH - 458,538
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 10.09 7.96 8.90 10.89 11.52 12.25 13.20 -16.41%
EPS -0.69 -0.48 -0.39 -0.78 -0.71 -0.77 -0.70 -0.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0478 0.0352 0.0287 0.0282 0.0282 0.028 0.025 54.10%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.08 0.11 0.255 0.24 0.095 0.075 0.07 -
P/RPS 0.60 0.78 1.50 1.09 0.40 0.29 0.23 89.61%
P/EPS -8.90 -12.91 -33.96 -15.16 -6.43 -4.69 -4.39 60.25%
EY -11.24 -7.74 -2.94 -6.60 -15.55 -21.33 -22.79 -37.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.77 4.64 4.22 1.63 1.29 1.23 2.15%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/09/21 25/05/21 25/02/21 20/11/20 21/08/20 26/06/20 26/02/20 -
Price 0.10 0.105 0.115 0.525 0.115 0.10 0.075 -
P/RPS 0.76 0.75 0.68 2.39 0.48 0.39 0.25 109.99%
P/EPS -11.12 -12.33 -15.31 -33.16 -7.78 -6.25 -4.70 77.65%
EY -8.99 -8.11 -6.53 -3.02 -12.85 -16.00 -21.27 -43.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.69 2.09 9.23 1.97 1.72 1.32 13.22%

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