[SINARAN] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[SINARAN] SINARAN ADVANCE GROUP BERHAD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -3.15%
YoY- -49.66%
Quarter Report
Latest QR
Upcoming QR
SINARAN's Result
SINARAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 153,224 160,452 179,368 215,400 294,776 275,348 250,500 -7.86%
PBT -20,660 -16,524 676 28,140 56,252 56,412 49,024 -
Tax 0 0 -352 -7,108 -14,476 -14,244 -12,332 -
NP -20,660 -16,524 324 21,032 41,776 42,168 36,692 -
-
NP to SH -20,660 -16,524 324 21,032 41,776 42,168 36,692 -
-
Tax Rate - - 52.07% 25.26% 25.73% 25.25% 25.16% -
Total Cost 173,884 176,976 179,044 194,368 253,000 233,180 213,808 -3.38%
-
Net Worth 173,374 178,365 205,975 226,330 20,228,632 11,596,200 0 -
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 173,374 178,365 205,975 226,330 20,228,632 11,596,200 0 -
NOSH 265,789 267,173 256,666 265,958 266,166 63,415 6,115,333 -40.69%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin -13.48% -10.30% 0.18% 9.76% 14.17% 15.31% 14.65% -
ROE -11.92% -9.26% 0.16% 9.29% 0.21% 0.36% 0.00% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 57.65 60.06 69.88 80.99 110.75 4.44 4.10 55.32%
EPS 7.76 -6.20 0.12 7.88 15.68 0.68 0.60 53.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6523 0.6676 0.8025 0.851 76.00 1.87 0.00 -
Adjusted Per Share Value based on latest NOSH - 265,958
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 16.75 17.54 19.60 23.54 32.22 30.09 27.38 -7.86%
EPS -2.26 -1.81 0.04 2.30 4.57 4.61 4.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1895 0.1949 0.2251 0.2474 22.1087 12.674 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 - - -
Price 0.115 0.11 0.13 0.26 0.40 0.00 0.00 -
P/RPS 0.20 0.18 0.19 0.32 0.36 0.00 0.00 -
P/EPS -1.48 -1.78 102.98 3.29 2.55 0.00 0.00 -
EY -67.59 -56.22 0.97 30.42 39.24 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.16 0.16 0.31 0.01 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 25/05/15 19/05/14 22/05/13 28/05/12 16/05/11 31/05/10 - -
Price 0.115 0.105 0.20 0.22 0.39 0.00 0.00 -
P/RPS 0.20 0.17 0.29 0.27 0.35 0.00 0.00 -
P/EPS -1.48 -1.70 158.44 2.78 2.48 0.00 0.00 -
EY -67.59 -58.90 0.63 35.95 40.24 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.16 0.25 0.26 0.01 0.00 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