[SINARAN] YoY TTM Result on 31-Dec-2017 [#4]

Stock
[SINARAN] SINARAN ADVANCE GROUP BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 50.39%
YoY- 65.39%
Quarter Report
Latest QR
Upcoming QR
SINARAN's Result
SINARAN's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 81,405 120,789 154,604 192,092 190,645 186,301 192,031 -13.31%
PBT -3,698 -6,492 -40,588 -24,027 -69,305 -48,399 -26,881 -28.12%
Tax 103 63 101 75 104 0 0 -
NP -3,595 -6,429 -40,487 -23,952 -69,201 -48,399 -26,881 -28.46%
-
NP to SH -3,595 -6,429 -40,487 -23,952 -69,201 -48,399 -26,881 -28.46%
-
Tax Rate - - - - - - - -
Total Cost 85,000 127,218 195,091 216,044 259,846 234,700 218,912 -14.57%
-
Net Worth 26,282 22,894 28,076 5,022,705 7,248,860 150,789 462,268 -37.96%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 26,282 22,894 28,076 5,022,705 7,248,860 150,789 462,268 -37.96%
NOSH 490,028 425,872 380,952 293,040 266,400 266,400 266,400 10.68%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin -4.42% -5.32% -26.19% -12.47% -36.30% -25.98% -14.00% -
ROE -13.68% -28.08% -144.20% -0.48% -0.95% -32.10% -5.82% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 17.00 29.97 40.58 65.55 71.59 69.89 31.44 -9.73%
EPS -0.75 -1.59 -10.63 -8.17 -25.99 -18.16 -4.40 -25.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0549 0.0568 0.0737 17.14 27.22 0.5657 0.7568 -35.39%
Adjusted Per Share Value based on latest NOSH - 293,040
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 8.90 13.20 16.90 20.99 20.84 20.36 20.99 -13.31%
EPS -0.39 -0.70 -4.42 -2.62 -7.56 -5.29 -2.94 -28.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0287 0.025 0.0307 5.4895 7.9226 0.1648 0.5052 -37.97%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.255 0.07 0.085 0.105 0.05 0.07 0.13 -
P/RPS 1.50 0.23 0.21 0.16 0.07 0.10 0.41 24.10%
P/EPS -33.96 -4.39 -0.80 -1.28 -0.19 -0.39 -2.95 50.20%
EY -2.94 -22.79 -125.03 -77.84 -519.71 -259.39 -33.85 -33.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.64 1.23 1.15 0.01 0.00 0.12 0.17 73.43%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 26/02/20 28/02/19 28/02/18 28/02/17 26/02/16 26/02/15 -
Price 0.115 0.075 0.08 0.095 0.06 0.065 0.125 -
P/RPS 0.68 0.25 0.20 0.14 0.08 0.09 0.40 9.23%
P/EPS -15.31 -4.70 -0.75 -1.16 -0.23 -0.36 -2.84 32.38%
EY -6.53 -21.27 -132.85 -86.04 -433.09 -279.34 -35.21 -24.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.09 1.32 1.09 0.01 0.00 0.11 0.17 51.86%

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