[SINARAN] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[SINARAN] SINARAN ADVANCE GROUP BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 50.39%
YoY- 65.39%
Quarter Report
Latest QR
Upcoming QR
SINARAN's Result
SINARAN's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 172,215 185,084 190,077 192,092 197,232 198,456 193,361 -7.42%
PBT -12,423 -14,727 -16,606 -24,027 -48,277 -52,235 -68,781 -68.01%
Tax 81 -242 -256 75 0 0 104 -15.33%
NP -12,342 -14,969 -16,862 -23,952 -48,277 -52,235 -68,677 -68.12%
-
NP to SH -12,342 -14,969 -16,862 -23,952 -48,277 -52,235 -68,677 -68.12%
-
Tax Rate - - - - - - - -
Total Cost 184,557 200,053 206,939 216,044 245,509 250,691 262,038 -20.82%
-
Net Worth 5,478,089 5,801,898 4,924,163 5,022,705 7,519,406 7,608,386 7,651,230 -19.95%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 5,478,089 5,801,898 4,924,163 5,022,705 7,519,406 7,608,386 7,651,230 -19.95%
NOSH 380,952 380,952 380,952 293,040 293,040 293,040 270,840 25.51%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -7.17% -8.09% -8.87% -12.47% -24.48% -26.32% -35.52% -
ROE -0.23% -0.26% -0.34% -0.48% -0.64% -0.69% -0.90% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 45.21 48.58 58.79 65.55 67.31 70.37 71.39 -26.23%
EPS -3.24 -3.93 -5.22 -8.17 -16.47 -18.52 -25.36 -74.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 14.38 15.23 15.23 17.14 25.66 26.98 28.25 -36.22%
Adjusted Per Share Value based on latest NOSH - 293,040
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 18.86 20.27 20.82 21.04 21.60 21.73 21.18 -7.43%
EPS -1.35 -1.64 -1.85 -2.62 -5.29 -5.72 -7.52 -68.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.9994 6.354 5.3928 5.5007 8.235 8.3324 8.3793 -19.95%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.10 0.09 0.12 0.105 0.07 0.09 0.075 -
P/RPS 0.22 0.19 0.20 0.16 0.10 0.13 0.11 58.67%
P/EPS -3.09 -2.29 -2.30 -1.28 -0.42 -0.49 -0.30 372.72%
EY -32.40 -43.66 -43.46 -77.84 -235.35 -205.81 -338.09 -79.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.01 0.01 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 23/11/18 21/08/18 24/05/18 28/02/18 17/11/17 18/08/17 29/05/17 -
Price 0.09 0.11 0.11 0.095 0.07 0.075 0.115 -
P/RPS 0.20 0.23 0.19 0.14 0.10 0.11 0.16 16.02%
P/EPS -2.78 -2.80 -2.11 -1.16 -0.42 -0.40 -0.45 236.31%
EY -36.00 -35.72 -47.41 -86.04 -235.35 -246.97 -220.50 -70.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.01 0.01 0.00 0.00 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