[SINARAN] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[SINARAN] SINARAN ADVANCE GROUP BERHAD
Announcement Date
19-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -133.04%
YoY- -118.97%
Quarter Report
Latest QR
Upcoming QR
SINARAN's Result
SINARAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 178,653 210,465 177,958 268,206 341,232 314,253 264,046 -6.30%
PBT -26,997 -26,430 -48,684 -1,834 54,970 56,877 53,729 -
Tax 0 0 -122 -5,888 -14,265 -16,470 -13,842 -
NP -26,997 -26,430 -48,806 -7,722 40,705 40,406 39,886 -
-
NP to SH -26,997 -26,430 -48,806 -7,722 40,705 40,406 39,886 -
-
Tax Rate - - - - 25.95% 28.96% 25.76% -
Total Cost 205,650 236,895 226,765 275,929 300,526 273,846 224,160 -1.42%
-
Net Worth 188,096 169,830 191,943 216,271 237,104 18,602,830 0 -
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 188,096 169,830 191,943 216,271 237,104 18,602,830 0 -
NOSH 266,501 266,400 266,476 266,180 266,349 88,800 5,982,999 -40.44%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -15.11% -12.56% -27.43% -2.88% 11.93% 12.86% 15.11% -
ROE -14.35% -15.56% -25.43% -3.57% 17.17% 0.22% 0.00% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 67.04 79.00 66.78 100.76 128.11 3.50 4.41 57.35%
EPS -10.13 -9.92 -18.32 -2.89 15.28 0.52 0.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7058 0.6375 0.7203 0.8125 0.8902 2.07 0.00 -
Adjusted Per Share Value based on latest NOSH - 266,405
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 19.53 23.00 19.45 29.31 37.29 34.35 28.86 -6.29%
EPS -2.95 -2.89 -5.33 -0.84 4.45 4.42 4.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2056 0.1856 0.2098 0.2364 0.2591 20.3318 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 - -
Price 0.085 0.115 0.135 0.18 0.23 0.62 0.00 -
P/RPS 0.13 0.15 0.20 0.18 0.18 17.73 0.00 -
P/EPS -0.84 -1.16 -0.74 -6.20 1.50 137.89 0.00 -
EY -119.18 -86.27 -135.67 -16.12 66.45 0.73 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.18 0.19 0.22 0.26 0.30 0.00 -
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 12/11/15 13/11/14 25/11/13 19/11/12 23/11/11 19/11/10 - -
Price 0.075 0.13 0.13 0.19 0.28 0.96 0.00 -
P/RPS 0.11 0.16 0.19 0.19 0.22 27.45 0.00 -
P/EPS -0.74 -1.31 -0.71 -6.55 1.83 213.51 0.00 -
EY -135.07 -76.32 -140.89 -15.27 54.58 0.47 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.20 0.18 0.23 0.31 0.46 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