[SINARAN] YoY Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[SINARAN] SINARAN ADVANCE GROUP BERHAD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -67.38%
YoY- -116.17%
Quarter Report
Latest QR
Upcoming QR
SINARAN's Result
SINARAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 46,240 65,780 63,900 48,688 82,836 117,532 192,436 -21.13%
PBT -10,100 -7,008 1,288 -6,152 -2,900 -376 6,716 -
Tax 112 108 112 108 104 -24 -1,324 -
NP -9,988 -6,900 1,400 -6,044 -2,796 -400 5,392 -
-
NP to SH -9,988 -5,392 1,400 -6,044 -2,796 -400 5,392 -
-
Tax Rate - - -8.70% - - - 19.71% -
Total Cost 56,228 72,680 62,500 54,732 85,632 117,932 187,044 -18.13%
-
Net Worth 32,298 39,709 49,264 32,230 25,607 28,304 4,924,163 -56.70%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 32,298 39,709 49,264 32,230 25,607 28,304 4,924,163 -56.70%
NOSH 914,961 914,961 914,961 638,954 445,622 380,952 380,952 15.70%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin -21.60% -10.49% 2.19% -12.41% -3.38% -0.34% 2.80% -
ROE -30.92% -13.58% 2.84% -18.75% -10.92% -1.41% 0.11% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 5.05 7.19 7.22 9.41 18.86 30.85 59.52 -33.68%
EPS -1.08 -0.76 0.16 -1.16 -0.64 -0.08 1.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0353 0.0434 0.0557 0.0623 0.0583 0.0743 15.23 -63.58%
Adjusted Per Share Value based on latest NOSH - 638,954
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 5.06 7.20 7.00 5.33 9.07 12.87 21.07 -21.14%
EPS -1.09 -0.59 0.15 -0.66 -0.31 -0.04 0.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0354 0.0435 0.054 0.0353 0.028 0.031 5.3928 -56.69%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.065 0.065 0.11 0.11 0.075 0.075 0.12 -
P/RPS 1.29 0.90 1.52 1.17 0.40 0.24 0.20 36.39%
P/EPS -5.95 -11.03 69.49 -9.42 -11.78 -71.43 7.20 -
EY -16.79 -9.07 1.44 -10.62 -8.49 -1.40 13.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 1.50 1.97 1.77 1.29 1.01 0.01 138.30%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/05/24 30/05/23 31/05/22 25/05/21 26/06/20 28/05/19 24/05/18 -
Price 0.07 0.06 0.09 0.00 0.10 0.075 0.11 -
P/RPS 1.39 0.83 1.25 0.00 0.53 0.24 0.18 40.54%
P/EPS -6.41 -10.18 56.86 0.00 -15.71 -71.43 6.60 -
EY -15.59 -9.82 1.76 0.00 -6.37 -1.40 15.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 1.38 1.62 0.00 1.72 1.01 0.01 141.22%

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