[SANICHI] QoQ Annualized Quarter Result on 30-Sep-2015 [#1]

Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 128.41%
YoY- 141.6%
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 36,662 27,994 22,742 21,016 42,838 41,129 33,048 7.17%
PBT 6,845 4,641 4,432 5,692 2,190 4,701 4,186 38.83%
Tax -3,065 0 0 0 800 0 0 -
NP 3,780 4,641 4,432 5,692 2,990 4,701 4,186 -6.58%
-
NP to SH 3,780 4,641 3,876 5,692 2,492 4,701 4,186 -6.58%
-
Tax Rate 44.78% 0.00% 0.00% 0.00% -36.53% 0.00% 0.00% -
Total Cost 32,882 23,353 18,310 15,324 39,848 36,428 28,862 9.09%
-
Net Worth 280,413 139,239 116,279 170,759 119,639 77,571 115,114 81.14%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 280,413 139,239 116,279 170,759 119,639 77,571 115,114 81.14%
NOSH 572,273 1,160,333 968,999 1,422,999 996,999 705,199 1,046,499 -33.15%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 10.31% 16.58% 19.49% 27.08% 6.98% 11.43% 12.67% -
ROE 1.35% 3.33% 3.33% 3.33% 2.08% 6.06% 3.64% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 6.41 2.41 2.35 1.48 4.30 5.83 3.16 60.31%
EPS 0.38 0.40 0.40 0.40 0.35 0.67 0.40 -3.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.12 0.12 0.12 0.12 0.11 0.11 170.97%
Adjusted Per Share Value based on latest NOSH - 1,422,999
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 2.23 1.70 1.38 1.28 2.61 2.50 2.01 7.17%
EPS 0.23 0.28 0.24 0.35 0.15 0.29 0.25 -5.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1707 0.0847 0.0708 0.1039 0.0728 0.0472 0.0701 81.09%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.135 0.05 0.085 0.07 0.075 0.095 0.09 -
P/RPS 2.11 2.07 3.62 4.74 1.75 1.63 2.85 -18.17%
P/EPS 20.44 12.50 21.25 17.50 30.01 14.25 22.50 -6.20%
EY 4.89 8.00 4.71 5.71 3.33 7.02 4.44 6.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.42 0.71 0.58 0.63 0.86 0.82 -51.17%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 20/05/16 26/02/16 23/11/15 27/08/15 29/05/15 27/02/15 -
Price 0.08 0.19 0.05 0.095 0.06 0.09 0.09 -
P/RPS 1.25 7.88 2.13 6.43 1.40 1.54 2.85 -42.30%
P/EPS 12.11 47.50 12.50 23.75 24.00 13.50 22.50 -33.85%
EY 8.26 2.11 8.00 4.21 4.17 7.41 4.44 51.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 1.58 0.42 0.79 0.50 0.82 0.82 -66.39%

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