[SINARAN] YoY TTM 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- -34.77%
YoY- -220.38%
Quarter Report
Latest QR
Upcoming QR
SINARAN's Result
SINARAN's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 193,305 190,224 171,035 250,885 300,902 331,909 272,809 -5.57%
PBT -49,260 -27,915 -48,621 -16,687 24,183 60,441 57,292 -
Tax 0 0 -2 -3,381 -7,513 -17,229 -14,723 -
NP -49,260 -27,915 -48,623 -20,068 16,670 43,212 42,569 -
-
NP to SH -49,260 -27,915 -48,623 -20,068 16,670 43,212 42,569 -
-
Tax Rate - - - - 31.07% 28.51% 25.70% -
Total Cost 242,565 218,139 219,658 270,953 284,232 288,697 230,240 0.87%
-
Net Worth 131,354 173,374 178,365 205,975 226,330 20,228,632 6,201,176 -47.36%
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 6,201,176 -47.36%
NOSH 266,400 266,400 266,400 266,400 266,400 266,166 63,415 26.99%
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 -25.48% -14.67% -28.43% -8.00% 5.54% 13.02% 15.60% -
ROE -37.50% -16.10% -27.26% -9.74% 7.37% 0.21% 0.69% -
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 72.43 71.57 64.02 97.75 113.14 124.70 4.40 59.42%
EPS -18.46 -10.50 -18.20 -7.82 6.27 16.23 0.69 -
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 1.00 -11.13%
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 21.13 20.79 18.69 27.42 32.89 36.28 29.82 -5.57%
EPS -5.38 -3.05 -5.31 -2.19 1.82 4.72 4.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1436 0.1895 0.1949 0.2251 0.2474 22.1087 6.7775 -47.36%
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 0.07 0.16 0.17 0.13 0.23 0.32 0.00 -
P/EPS -0.27 -1.09 -0.60 -1.66 4.15 2.46 0.00 -
EY -369.17 -91.33 -165.45 -60.14 24.11 40.59 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 - -
Price 0.045 0.115 0.105 0.20 0.22 0.39 0.00 -
P/RPS 0.06 0.16 0.16 0.20 0.19 0.31 0.00 -
P/EPS -0.24 -1.09 -0.58 -2.56 3.51 2.40 0.00 -
EY -410.18 -91.33 -173.32 -39.09 28.49 41.63 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