[SINARAN] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[SINARAN] SINARAN ADVANCE GROUP BERHAD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -923.06%
YoY- -531.99%
Quarter Report
Latest QR
Upcoming QR
SINARAN's Result
SINARAN's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 139,477 133,990 157,849 133,469 201,155 255,924 235,690 -8.36%
PBT -23,083 -20,248 -19,823 -36,513 -1,376 41,228 42,658 -
Tax 0 0 0 -92 -4,416 -10,699 -12,353 -
NP -23,083 -20,248 -19,823 -36,605 -5,792 30,529 30,305 -
-
NP to SH -23,083 -20,248 -19,823 -36,605 -5,792 30,529 30,305 -
-
Tax Rate - - - - - 25.95% 28.96% -
Total Cost 162,560 154,238 177,672 170,074 206,947 225,395 205,385 -3.81%
-
Net Worth 11,840,007 188,096 169,829 191,943 216,271 237,104 18,602,830 -7.24%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 11,840,007 188,096 169,829 191,943 216,271 237,104 18,602,830 -7.24%
NOSH 266,366 266,501 266,400 266,476 266,180 266,349 88,800 20.07%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -16.55% -15.11% -12.56% -27.43% -2.88% 11.93% 12.86% -
ROE -0.19% -10.76% -11.67% -19.07% -2.68% 12.88% 0.16% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 52.36 50.28 59.25 50.09 75.57 96.09 2.62 64.65%
EPS -8.66 -7.60 -7.44 -13.74 -2.17 11.46 0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 44.45 0.7058 0.6375 0.7203 0.8125 0.8902 2.07 66.64%
Adjusted Per Share Value based on latest NOSH - 266,455
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 15.24 14.64 17.25 14.59 21.99 27.97 25.76 -8.36%
EPS -2.52 -2.21 -2.17 -4.00 -0.63 3.34 3.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 12.9404 0.2056 0.1856 0.2098 0.2364 0.2591 20.3318 -7.24%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.08 0.085 0.115 0.135 0.18 0.23 0.62 -
P/RPS 0.15 0.17 0.19 0.27 0.24 0.24 23.64 -56.93%
P/EPS -0.92 -1.12 -1.55 -0.98 -8.27 2.01 183.86 -
EY -108.32 -89.38 -64.70 -101.75 -12.09 49.83 0.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.12 0.18 0.19 0.22 0.26 0.30 -
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 12/11/15 13/11/14 25/11/13 19/11/12 23/11/11 19/11/10 -
Price 0.055 0.075 0.13 0.13 0.19 0.28 0.96 -
P/RPS 0.11 0.15 0.22 0.26 0.25 0.29 36.60 -61.97%
P/EPS -0.63 -0.99 -1.75 -0.95 -8.73 2.44 284.69 -
EY -157.56 -101.30 -57.24 -105.67 -11.45 40.94 0.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.11 0.20 0.18 0.23 0.31 0.46 -

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