[SINARAN] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[SINARAN] SINARAN ADVANCE GROUP BERHAD
Announcement Date
13-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -18.3%
YoY- 45.85%
Quarter Report
Latest QR
Upcoming QR
SINARAN's Result
SINARAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 192,068 185,969 178,653 210,465 177,958 268,206 341,232 -9.12%
PBT -16,310 -30,777 -26,997 -26,430 -48,684 -1,834 54,970 -
Tax 0 0 0 0 -122 -5,888 -14,265 -
NP -16,310 -30,777 -26,997 -26,430 -48,806 -7,722 40,705 -
-
NP to SH -16,310 -30,777 -26,997 -26,430 -48,806 -7,722 40,705 -
-
Tax Rate - - - - - - 25.95% -
Total Cost 208,378 216,746 205,650 236,895 226,765 275,929 300,526 -5.91%
-
Net Worth 7,519,406 11,840,007 188,096 169,830 191,943 216,271 237,104 77.81%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 7,519,406 11,840,007 188,096 169,830 191,943 216,271 237,104 77.81%
NOSH 293,040 266,366 266,501 266,400 266,476 266,180 266,349 1.60%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -8.49% -16.55% -15.11% -12.56% -27.43% -2.88% 11.93% -
ROE -0.22% -0.26% -14.35% -15.56% -25.43% -3.57% 17.17% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 65.54 69.82 67.04 79.00 66.78 100.76 128.11 -10.56%
EPS -5.71 -11.55 -10.13 -9.92 -18.32 -2.89 15.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 25.66 44.45 0.7058 0.6375 0.7203 0.8125 0.8902 75.01%
Adjusted Per Share Value based on latest NOSH - 266,359
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 21.03 20.37 19.57 23.05 19.49 29.37 37.37 -9.12%
EPS -1.79 -3.37 -2.96 -2.89 -5.35 -0.85 4.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.235 12.9667 0.206 0.186 0.2102 0.2369 0.2597 77.81%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.07 0.08 0.085 0.115 0.135 0.18 0.23 -
P/RPS 0.11 0.11 0.13 0.15 0.20 0.18 0.18 -7.87%
P/EPS -1.26 -0.69 -0.84 -1.16 -0.74 -6.20 1.50 -
EY -79.51 -144.43 -119.18 -86.27 -135.67 -16.12 66.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.12 0.18 0.19 0.22 0.26 -
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 17/11/17 25/11/16 12/11/15 13/11/14 25/11/13 19/11/12 23/11/11 -
Price 0.07 0.055 0.075 0.13 0.13 0.19 0.28 -
P/RPS 0.11 0.08 0.11 0.16 0.19 0.19 0.22 -10.90%
P/EPS -1.26 -0.48 -0.74 -1.31 -0.71 -6.55 1.83 -
EY -79.51 -210.08 -135.07 -76.32 -140.89 -15.27 54.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.11 0.20 0.18 0.23 0.31 -

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