[SINARAN] YoY TTM Result on 30-Sep-2014 [#3]

Stock
[SINARAN] SINARAN ADVANCE GROUP BERHAD
Announcement Date
13-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 49.76%
YoY- 42.1%
Quarter Report
Latest QR
Upcoming QR
SINARAN's Result
SINARAN's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 197,232 194,753 179,467 188,754 195,916 257,217 339,208 -8.63%
PBT -48,277 -51,679 -28,612 -26,055 -44,053 -12,704 57,366 -
Tax 0 0 0 0 -948 -2,735 -15,077 -
NP -48,277 -51,679 -28,612 -26,055 -45,001 -15,439 42,289 -
-
NP to SH -48,277 -51,679 -28,612 -26,055 -45,001 -15,439 42,289 -
-
Tax Rate - - - - - - 26.28% -
Total Cost 245,509 246,432 208,079 214,809 240,917 272,656 296,919 -3.11%
-
Net Worth 7,519,406 11,822,814 181,684 169,804 191,927 216,454 237,244 77.80%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 7,519,406 11,822,814 181,684 169,804 191,927 216,454 237,244 77.80%
NOSH 293,040 266,400 266,400 266,400 266,400 266,400 266,507 1.59%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -24.48% -26.54% -15.94% -13.80% -22.97% -6.00% 12.47% -
ROE -0.64% -0.44% -15.75% -15.34% -23.45% -7.13% 17.83% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 67.31 73.22 69.72 70.86 73.53 96.55 127.28 -10.06%
EPS -16.47 -19.43 -11.12 -9.78 -16.89 -5.80 15.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 25.66 44.45 0.7058 0.6375 0.7203 0.8125 0.8902 75.01%
Adjusted Per Share Value based on latest NOSH - 266,359
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 21.60 21.33 19.65 20.67 21.46 28.17 37.15 -8.63%
EPS -5.29 -5.66 -3.13 -2.85 -4.93 -1.69 4.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.235 12.9479 0.199 0.186 0.2102 0.2371 0.2598 77.80%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.07 0.08 0.085 0.115 0.135 0.18 0.23 -
P/RPS 0.10 0.11 0.12 0.16 0.18 0.19 0.18 -9.32%
P/EPS -0.42 -0.41 -0.76 -1.18 -0.80 -3.11 1.45 -
EY -235.35 -242.87 -130.77 -85.06 -125.10 -32.20 68.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.12 0.18 0.19 0.22 0.26 -
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 17/11/17 25/11/16 12/11/15 13/11/14 25/11/13 19/11/12 23/11/11 -
Price 0.07 0.055 0.075 0.13 0.13 0.19 0.28 -
P/RPS 0.10 0.08 0.11 0.18 0.18 0.20 0.22 -12.30%
P/EPS -0.42 -0.28 -0.67 -1.33 -0.77 -3.28 1.76 -
EY -235.35 -353.27 -148.20 -75.25 -129.91 -30.50 56.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.11 0.20 0.18 0.23 0.31 -

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