[SINARAN] YoY Annual (Unaudited) 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
YoY- 65.58%
Quarter Report
Latest QR
Upcoming QR
SINARAN's Result
SINARAN's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 82,200 119,103 152,647 188,693 187,394 199,465 199,053 -13.69%
PBT -3,714 -6,477 -40,612 -23,717 -68,784 -50,895 -27,723 -28.44%
Tax 103 62 108 75 104 0 0 -
NP -3,611 -6,415 -40,504 -23,642 -68,680 -50,895 -27,723 -28.78%
-
NP to SH -3,611 -6,415 -40,504 -23,642 -68,680 -50,895 -27,723 -28.78%
-
Tax Rate - - - - - - - -
Total Cost 85,811 125,518 193,151 212,335 256,074 250,360 226,776 -14.94%
-
Net Worth 26,282 22,894 28,076 5,022,705 7,249,564 150,702 201,191 -28.74%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 26,282 22,894 28,076 5,022,705 7,249,564 150,702 201,191 -28.74%
NOSH 490,028 425,872 380,952 293,040 266,332 266,400 265,844 10.71%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin -4.39% -5.39% -26.53% -12.53% -36.65% -25.52% -13.93% -
ROE -13.74% -28.02% -144.26% -0.47% -0.95% -33.77% -13.78% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 17.17 29.55 40.07 64.39 70.36 74.87 74.88 -21.74%
EPS -0.79 -1.59 -11.04 -8.22 -25.78 -19.10 -10.42 -34.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0549 0.0568 0.0737 17.14 27.22 0.5657 0.7568 -35.39%
Adjusted Per Share Value based on latest NOSH - 293,040
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 8.98 13.02 16.68 20.62 20.48 21.80 21.76 -13.70%
EPS -0.39 -0.70 -4.43 -2.58 -7.51 -5.56 -3.03 -28.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0287 0.025 0.0307 5.4895 7.9234 0.1647 0.2199 -28.75%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.255 0.07 0.085 0.105 0.05 0.07 0.13 -
P/RPS 1.49 0.24 0.21 0.16 0.07 0.09 0.17 43.54%
P/EPS -33.81 -4.40 -0.80 -1.30 -0.19 -0.37 -1.25 73.16%
EY -2.96 -22.74 -125.09 -76.84 -515.75 -272.92 -80.22 -42.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.64 1.23 1.15 0.01 0.00 0.12 0.17 73.43%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 26/02/20 28/02/19 28/02/18 28/02/17 26/02/16 26/02/15 -
Price 0.115 0.075 0.08 0.095 0.06 0.065 0.125 -
P/RPS 0.67 0.25 0.20 0.15 0.09 0.09 0.17 25.65%
P/EPS -15.25 -4.71 -0.75 -1.18 -0.23 -0.34 -1.20 52.70%
EY -6.56 -21.22 -132.90 -84.92 -429.79 -293.92 -83.43 -34.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.09 1.32 1.09 0.01 0.00 0.11 0.17 51.86%

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