[SINARAN] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[SINARAN] SINARAN ADVANCE GROUP BERHAD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -23.73%
YoY- -61.42%
Quarter Report
Latest QR
Upcoming QR
SINARAN's Result
SINARAN's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 259,893 257,217 270,149 300,902 320,746 339,208 352,444 -18.30%
PBT -9,821 -12,704 13,000 24,183 31,211 57,366 70,680 -
Tax -5,070 -2,735 -4,784 -7,513 -9,355 -15,077 -18,225 -57.21%
NP -14,891 -15,439 8,216 16,670 21,856 42,289 52,455 -
-
NP to SH -14,891 -15,439 8,216 16,670 21,856 42,289 52,455 -
-
Tax Rate - - 36.80% 31.07% 29.97% 26.28% 25.79% -
Total Cost 274,784 272,656 261,933 284,232 298,890 296,919 299,989 -5.65%
-
Net Worth 232,005 216,454 239,122 226,330 229,437 237,244 0 -
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 232,005 216,454 239,122 226,330 229,437 237,244 0 -
NOSH 266,400 266,400 266,400 266,400 266,446 266,507 266,306 0.02%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -5.73% -6.00% 3.04% 5.54% 6.81% 12.47% 14.88% -
ROE -6.42% -7.13% 3.44% 7.37% 9.53% 17.83% 0.00% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 97.70 96.55 101.55 113.14 120.38 127.28 132.35 -18.24%
EPS -5.60 -5.80 3.09 6.27 8.20 15.87 19.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8722 0.8125 0.8989 0.851 0.8611 0.8902 0.00 -
Adjusted Per Share Value based on latest NOSH - 265,958
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 28.46 28.17 29.59 32.95 35.13 37.15 38.60 -18.31%
EPS -1.63 -1.69 0.90 1.83 2.39 4.63 5.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2541 0.2371 0.2619 0.2479 0.2513 0.2598 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.15 0.18 0.22 0.26 0.27 0.23 0.35 -
P/RPS 0.15 0.19 0.22 0.23 0.22 0.18 0.26 -30.58%
P/EPS -2.68 -3.11 7.12 4.15 3.29 1.45 1.78 -
EY -37.32 -32.20 14.04 24.11 30.38 68.99 56.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.22 0.24 0.31 0.31 0.26 0.00 -
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 19/11/12 27/08/12 28/05/12 28/02/12 23/11/11 23/08/11 -
Price 0.145 0.19 0.20 0.22 0.29 0.28 0.29 -
P/RPS 0.15 0.20 0.20 0.19 0.24 0.22 0.22 -22.44%
P/EPS -2.59 -3.28 6.48 3.51 3.54 1.76 1.47 -
EY -38.61 -30.50 15.44 28.49 28.29 56.67 67.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.23 0.22 0.26 0.34 0.31 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