[SINARAN] QoQ TTM Result on 31-Mar-2021 [#1]

Stock
[SINARAN] SINARAN ADVANCE GROUP BERHAD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -22.59%
YoY- 37.29%
Quarter Report
Latest QR
Upcoming QR
SINARAN's Result
SINARAN's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 101,953 89,455 92,308 72,868 81,405 99,662 105,443 -2.21%
PBT -5,754 -6,704 -6,373 -4,511 -3,698 -7,307 -6,631 -9.00%
Tax 104 106 105 104 103 139 95 6.20%
NP -5,650 -6,598 -6,268 -4,407 -3,595 -7,168 -6,536 -9.23%
-
NP to SH -5,650 -6,598 -6,268 -4,407 -3,595 -7,168 -6,536 -9.23%
-
Tax Rate - - - - - - - -
Total Cost 107,603 96,053 98,576 77,275 85,000 106,830 111,979 -2.61%
-
Net Worth 39,344 39,357 43,770 32,230 26,282 25,764 25,794 32.40%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 39,344 39,357 43,770 32,230 26,282 25,764 25,794 32.40%
NOSH 703,816 703,816 703,816 638,954 490,028 458,538 445,622 35.50%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -5.54% -7.38% -6.79% -6.05% -4.42% -7.19% -6.20% -
ROE -14.36% -16.76% -14.32% -13.67% -13.68% -27.82% -25.34% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 15.39 13.80 13.24 14.08 17.00 22.01 23.83 -25.22%
EPS -0.85 -1.02 -0.90 -0.85 -0.75 -1.58 -1.48 -30.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0594 0.0607 0.0628 0.0623 0.0549 0.0569 0.0583 1.25%
Adjusted Per Share Value based on latest NOSH - 638,954
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 11.17 9.80 10.11 7.98 8.92 10.91 11.55 -2.19%
EPS -0.62 -0.72 -0.69 -0.48 -0.39 -0.79 -0.72 -9.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0431 0.0431 0.0479 0.0353 0.0288 0.0282 0.0282 32.58%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.06 0.10 0.08 0.11 0.255 0.24 0.095 -
P/RPS 0.39 0.72 0.60 0.78 1.50 1.09 0.40 -1.66%
P/EPS -7.03 -9.83 -8.90 -12.91 -33.96 -15.16 -6.43 6.11%
EY -14.22 -10.18 -11.24 -7.74 -2.94 -6.60 -15.55 -5.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.65 1.27 1.77 4.64 4.22 1.63 -27.25%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 30/11/21 30/09/21 25/05/21 25/02/21 20/11/20 21/08/20 -
Price 0.075 0.065 0.10 0.105 0.115 0.525 0.115 -
P/RPS 0.49 0.47 0.76 0.75 0.68 2.39 0.48 1.38%
P/EPS -8.79 -6.39 -11.12 -12.33 -15.31 -33.16 -7.78 8.45%
EY -11.37 -15.66 -8.99 -8.11 -6.53 -3.02 -12.85 -7.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.07 1.59 1.69 2.09 9.23 1.97 -25.70%

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