[SANICHI] QoQ Annualized Quarter Result on 30-Sep-2014 [#1]

Stock
[SANICHI] SANICHI TECHNOLOGY BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 3.42%
YoY- -67.88%
Quarter Report
Latest QR
Upcoming QR
SANICHI's Result
SANICHI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 42,838 41,129 33,048 19,588 22,413 22,786 28,430 31.53%
PBT 2,190 4,701 4,186 2,356 1,850 2,441 5,682 -47.13%
Tax 800 0 0 0 428 0 0 -
NP 2,990 4,701 4,186 2,356 2,278 2,441 5,682 -34.89%
-
NP to SH 2,492 4,701 4,186 2,356 2,278 2,441 5,682 -42.36%
-
Tax Rate -36.53% 0.00% 0.00% 0.00% -23.14% 0.00% 0.00% -
Total Cost 39,848 36,428 28,862 17,232 20,135 20,345 22,748 45.46%
-
Net Worth 119,639 77,571 115,114 35,339 45,080 42,723 47,350 85.82%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 119,639 77,571 115,114 35,339 45,080 42,723 47,350 85.82%
NOSH 996,999 705,199 1,046,499 294,499 322,000 305,166 315,666 115.72%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 6.98% 11.43% 12.67% 12.03% 10.16% 10.71% 19.99% -
ROE 2.08% 6.06% 3.64% 6.67% 5.05% 5.71% 12.00% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 4.30 5.83 3.16 6.65 6.96 7.47 9.01 -39.01%
EPS 0.35 0.67 0.40 0.80 0.70 0.80 1.80 -66.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.11 0.11 0.12 0.14 0.14 0.15 -13.85%
Adjusted Per Share Value based on latest NOSH - 294,499
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 2.61 2.50 2.01 1.19 1.36 1.39 1.73 31.64%
EPS 0.15 0.29 0.25 0.14 0.14 0.15 0.35 -43.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0728 0.0472 0.0701 0.0215 0.0274 0.026 0.0288 85.87%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.075 0.095 0.09 0.115 0.08 0.075 0.08 -
P/RPS 1.75 1.63 2.85 1.73 1.15 1.00 0.89 57.14%
P/EPS 30.01 14.25 22.50 14.38 11.31 9.38 4.44 258.73%
EY 3.33 7.02 4.44 6.96 8.84 10.67 22.50 -72.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.86 0.82 0.96 0.57 0.54 0.53 12.24%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 29/05/15 27/02/15 28/11/14 27/08/14 30/05/14 28/02/14 -
Price 0.06 0.09 0.09 0.10 0.105 0.075 0.075 -
P/RPS 1.40 1.54 2.85 1.50 1.51 1.00 0.83 41.83%
P/EPS 24.00 13.50 22.50 12.50 14.84 9.38 4.17 222.18%
EY 4.17 7.41 4.44 8.00 6.74 10.67 24.00 -68.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.82 0.82 0.83 0.75 0.54 0.50 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