[SINARAN] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[SINARAN] SINARAN ADVANCE GROUP BERHAD
Announcement Date
20-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -1.78%
YoY- -76.46%
Quarter Report
Latest QR
Upcoming QR
SINARAN's Result
SINARAN's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 190,645 194,753 195,327 193,305 186,301 179,467 186,944 1.30%
PBT -69,305 -51,679 -50,574 -49,260 -48,399 -28,612 -28,606 79.90%
Tax 104 0 0 0 0 0 0 -
NP -69,201 -51,679 -50,574 -49,260 -48,399 -28,612 -28,606 79.72%
-
NP to SH -69,201 -51,679 -50,574 -49,260 -48,399 -28,612 -28,606 79.72%
-
Tax Rate - - - - - - - -
Total Cost 259,846 246,432 245,901 242,565 234,700 208,079 215,550 13.20%
-
Net Worth 7,248,860 11,822,814 122,761 131,354 150,789 181,684 172,011 1097.34%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 7,248,860 11,822,814 122,761 131,354 150,789 181,684 172,011 1097.34%
NOSH 266,400 266,400 266,400 266,400 266,400 266,400 266,400 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -36.30% -26.54% -25.89% -25.48% -25.98% -15.94% -15.30% -
ROE -0.95% -0.44% -41.20% -37.50% -32.10% -15.75% -16.63% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 71.59 73.22 73.30 72.43 69.89 69.72 70.19 1.31%
EPS -25.99 -19.43 -18.98 -18.46 -18.16 -11.12 -10.74 79.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 27.22 44.45 0.4607 0.4922 0.5657 0.7058 0.6458 1097.48%
Adjusted Per Share Value based on latest NOSH - 266,872
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 20.88 21.33 21.39 21.17 20.40 19.65 20.47 1.32%
EPS -7.58 -5.66 -5.54 -5.39 -5.30 -3.13 -3.13 79.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.9387 12.9479 0.1344 0.1439 0.1651 0.199 0.1884 1097.26%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.05 0.08 0.04 0.05 0.07 0.085 0.105 -
P/RPS 0.07 0.11 0.05 0.07 0.10 0.12 0.15 -39.69%
P/EPS -0.19 -0.41 -0.21 -0.27 -0.39 -0.76 -0.98 -66.33%
EY -519.71 -242.87 -474.49 -369.17 -259.39 -130.77 -102.28 194.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.09 0.10 0.12 0.12 0.16 -
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 25/11/16 22/08/16 20/05/16 26/02/16 12/11/15 18/08/15 -
Price 0.06 0.055 0.07 0.045 0.065 0.075 0.10 -
P/RPS 0.08 0.08 0.10 0.06 0.09 0.11 0.14 -31.02%
P/EPS -0.23 -0.28 -0.37 -0.24 -0.36 -0.67 -0.93 -60.43%
EY -433.09 -353.27 -271.14 -410.18 -279.34 -148.20 -107.40 152.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.15 0.09 0.11 0.11 0.15 -

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