[SANICHI] QoQ Annualized Quarter Result on 31-Dec-2007 [#2]

Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 51.43%
YoY- -41.21%
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 27,336 24,154 25,157 25,776 24,972 24,904 22,664 13.27%
PBT -2,204 357 3,073 4,186 2,900 7,203 5,346 -
Tax -268 498 -517 -594 -528 -834 -446 -28.72%
NP -2,472 855 2,556 3,592 2,372 6,369 4,900 -
-
NP to SH -2,472 855 2,556 3,592 2,372 6,369 4,900 -
-
Tax Rate - -139.50% 16.82% 14.19% 18.21% 11.58% 8.34% -
Total Cost 29,808 23,299 22,601 22,184 22,600 18,535 17,764 41.07%
-
Net Worth 32,135 28,079 31,574 31,429 32,022 28,066 25,941 15.29%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 1,122 - - - -
Div Payout % - - - 31.25% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 32,135 28,079 31,574 31,429 32,022 28,066 25,941 15.29%
NOSH 123,600 103,999 112,764 112,249 118,600 107,949 108,088 9.32%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -9.04% 3.54% 10.16% 13.94% 9.50% 25.57% 21.62% -
ROE -7.69% 3.04% 8.10% 11.43% 7.41% 22.69% 18.89% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 22.12 23.23 22.31 22.96 21.06 23.07 20.97 3.61%
EPS -2.00 0.80 2.27 3.20 2.00 5.90 4.53 -
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.26 0.27 0.28 0.28 0.27 0.26 0.24 5.46%
Adjusted Per Share Value based on latest NOSH - 109,363
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 1.66 1.47 1.53 1.57 1.52 1.52 1.38 13.06%
EPS -0.15 0.05 0.16 0.22 0.14 0.39 0.30 -
DPS 0.00 0.00 0.00 0.07 0.00 0.00 0.00 -
NAPS 0.0196 0.0171 0.0192 0.0191 0.0195 0.0171 0.0158 15.40%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.62 0.52 0.98 1.52 1.50 1.55 1.98 -
P/RPS 2.80 2.24 4.39 6.62 7.12 6.72 9.44 -55.42%
P/EPS -31.00 63.25 43.24 47.50 75.00 26.27 43.68 -
EY -3.23 1.58 2.31 2.11 1.33 3.81 2.29 -
DY 0.00 0.00 0.00 0.66 0.00 0.00 0.00 -
P/NAPS 2.38 1.93 3.50 5.43 5.56 5.96 8.25 -56.24%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 01/12/08 03/09/08 30/05/08 28/02/08 30/11/07 29/08/07 30/05/07 -
Price 0.50 0.52 0.75 1.40 1.27 1.50 1.70 -
P/RPS 2.26 2.24 3.36 6.10 6.03 6.50 8.11 -57.23%
P/EPS -25.00 63.25 33.09 43.75 63.50 25.42 37.50 -
EY -4.00 1.58 3.02 2.29 1.57 3.93 2.67 -
DY 0.00 0.00 0.00 0.71 0.00 0.00 0.00 -
P/NAPS 1.92 1.93 2.68 5.00 4.70 5.77 7.08 -58.00%

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