[SINARAN] YoY Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[SINARAN] SINARAN ADVANCE GROUP BERHAD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 100.56%
YoY- -98.46%
Quarter Report
Latest QR
Upcoming QR
SINARAN's Result
SINARAN's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 45,310 38,306 40,113 44,842 53,850 73,694 68,837 -6.72%
PBT -6,026 -5,165 -4,131 169 7,035 14,063 14,103 -
Tax 0 0 0 -88 -1,777 -3,619 -3,561 -
NP -6,026 -5,165 -4,131 81 5,258 10,444 10,542 -
-
NP to SH -6,026 -5,165 -4,131 81 5,258 10,444 10,542 -
-
Tax Rate - - - 52.07% 25.26% 25.73% 25.25% -
Total Cost 51,336 43,471 44,244 44,761 48,592 63,250 58,295 -2.09%
-
Net Worth 131,354 173,374 178,365 205,975 226,330 20,228,632 11,596,200 -52.57%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 131,354 173,374 178,365 205,975 226,330 20,228,632 11,596,200 -52.57%
NOSH 266,872 265,789 267,173 256,666 265,958 266,166 63,415 27.03%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -13.30% -13.48% -10.30% 0.18% 9.76% 14.17% 15.31% -
ROE -4.59% -2.98% -2.32% 0.04% 2.32% 0.05% 0.09% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 16.98 14.41 15.01 17.47 20.25 27.69 1.11 57.49%
EPS -2.26 1.94 -1.55 0.03 1.97 3.92 0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4922 0.6523 0.6676 0.8025 0.851 76.00 1.87 -19.92%
Adjusted Per Share Value based on latest NOSH - 256,666
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 4.96 4.20 4.39 4.91 5.90 8.07 7.54 -6.73%
EPS -0.66 -0.57 -0.45 0.01 0.58 1.14 1.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1439 0.1899 0.1953 0.2256 0.2479 22.1537 12.6997 -52.57%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 - -
Price 0.05 0.115 0.11 0.13 0.26 0.40 0.00 -
P/RPS 0.29 0.80 0.73 0.74 1.28 1.44 0.00 -
P/EPS -2.21 -5.92 -7.11 411.93 13.15 10.19 0.00 -
EY -45.16 -16.90 -14.06 0.24 7.60 9.81 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.18 0.16 0.16 0.31 0.01 0.00 -
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 20/05/16 25/05/15 19/05/14 22/05/13 28/05/12 16/05/11 31/05/10 -
Price 0.045 0.115 0.105 0.20 0.22 0.39 0.00 -
P/RPS 0.27 0.80 0.70 1.14 1.09 1.41 0.00 -
P/EPS -1.99 -5.92 -6.79 633.74 11.13 9.94 0.00 -
EY -50.18 -16.90 -14.73 0.16 8.99 10.06 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.18 0.16 0.25 0.26 0.01 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