[SINARAN] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[SINARAN] SINARAN ADVANCE GROUP BERHAD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 4.66%
YoY- -222.92%
Quarter Report
Latest QR
Upcoming QR
SINARAN's Result
SINARAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 187,394 199,465 199,053 185,467 269,565 320,208 313,698 -8.22%
PBT -68,784 -50,895 -27,723 -46,433 -9,057 31,027 57,724 -
Tax 104 0 0 -97 -5,352 -9,310 -16,460 -
NP -68,680 -50,895 -27,723 -46,530 -14,409 21,717 41,264 -
-
NP to SH -68,680 -50,895 -27,723 -46,530 -14,409 21,717 41,264 -
-
Tax Rate - - - - - 30.01% 28.52% -
Total Cost 256,074 250,360 226,776 231,997 283,974 298,491 272,434 -1.02%
-
Net Worth 7,249,564 150,702 201,191 195,328 232,378 223,692 17,717,833 -13.82%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - 3,840 -
Div Payout % - - - - - - 9.31% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 7,249,564 150,702 201,191 195,328 232,378 223,692 17,717,833 -13.82%
NOSH 266,332 266,400 265,844 266,477 266,428 266,555 240,046 1.74%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -36.65% -25.52% -13.93% -25.09% -5.35% 6.78% 13.15% -
ROE -0.95% -33.77% -13.78% -23.82% -6.20% 9.71% 0.23% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 70.36 74.87 74.88 69.60 101.18 120.13 130.68 -9.79%
EPS -25.78 -19.10 -10.42 -17.47 -5.41 8.15 17.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.60 -
NAPS 27.22 0.5657 0.7568 0.733 0.8722 0.8392 73.81 -15.30%
Adjusted Per Share Value based on latest NOSH - 266,293
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 20.48 21.80 21.76 20.27 29.46 35.00 34.29 -8.22%
EPS -7.51 -5.56 -3.03 -5.09 -1.57 2.37 4.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.42 -
NAPS 7.9234 0.1647 0.2199 0.2135 0.254 0.2445 19.3646 -13.82%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.05 0.07 0.13 0.11 0.15 0.27 0.40 -
P/RPS 0.07 0.09 0.17 0.16 0.15 0.22 0.31 -21.94%
P/EPS -0.19 -0.37 -1.25 -0.63 -2.77 3.31 2.33 -
EY -515.75 -272.92 -80.22 -158.74 -36.05 30.18 42.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
P/NAPS 0.00 0.12 0.17 0.15 0.17 0.32 0.01 -
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 26/02/16 26/02/15 26/02/14 25/02/13 28/02/12 28/02/11 -
Price 0.06 0.065 0.125 0.115 0.145 0.29 0.38 -
P/RPS 0.09 0.09 0.17 0.17 0.14 0.24 0.29 -17.70%
P/EPS -0.23 -0.34 -1.20 -0.66 -2.68 3.56 2.21 -
EY -429.79 -293.92 -83.43 -151.84 -37.30 28.09 45.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.21 -
P/NAPS 0.00 0.11 0.17 0.16 0.17 0.35 0.01 -

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