[SANICHI] QoQ Annualized Quarter Result on 31-Dec-2009 [#2]

Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -26.46%
YoY- 223.57%
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 19,384 19,262 20,940 22,794 24,396 16,921 19,404 -0.06%
PBT 480 229 4,437 4,840 6,572 -6,249 196 81.58%
Tax -268 -26 -37 -16 -12 27 -61 168.00%
NP 212 203 4,400 4,824 6,560 -6,222 134 35.73%
-
NP to SH 212 203 4,400 4,824 6,560 -6,222 134 35.73%
-
Tax Rate 55.83% 11.35% 0.83% 0.33% 0.18% - 31.12% -
Total Cost 19,172 19,059 16,540 17,970 17,836 23,143 19,269 -0.33%
-
Net Worth 79,500 30,450 21,576 21,822 22,257 23,756 27,269 103.94%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 79,500 30,450 21,576 21,822 22,257 23,756 27,269 103.94%
NOSH 530,000 202,999 126,923 114,857 117,142 113,127 100,999 201.67%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 1.09% 1.05% 21.01% 21.16% 26.89% -36.77% 0.69% -
ROE 0.27% 0.67% 20.39% 22.11% 29.47% -26.19% 0.49% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 3.66 9.49 16.50 19.85 20.83 14.96 19.21 -66.85%
EPS 0.04 0.10 3.47 4.20 5.60 -5.50 0.13 -54.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.17 0.19 0.19 0.21 0.27 -32.39%
Adjusted Per Share Value based on latest NOSH - 110,285
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1.18 1.17 1.27 1.39 1.48 1.03 1.18 0.00%
EPS 0.01 0.01 0.27 0.29 0.40 -0.38 0.01 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0484 0.0185 0.0131 0.0133 0.0135 0.0145 0.0166 103.95%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.28 0.43 0.55 0.55 0.60 0.45 0.22 -
P/RPS 7.66 4.53 3.33 2.77 2.88 3.01 1.15 253.60%
P/EPS 700.00 430.00 15.87 13.10 10.71 -8.18 165.00 161.83%
EY 0.14 0.23 6.30 7.64 9.33 -12.22 0.61 -62.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 2.87 3.24 2.89 3.16 2.14 0.81 74.58%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 30/08/10 25/05/10 25/02/10 02/12/09 28/08/09 28/05/09 -
Price 0.22 0.47 0.43 0.60 0.50 0.50 0.45 -
P/RPS 6.02 4.95 2.61 3.02 2.40 3.34 2.34 87.64%
P/EPS 550.00 470.00 12.40 14.29 8.93 -9.09 337.50 38.44%
EY 0.18 0.21 8.06 7.00 11.20 -11.00 0.30 -28.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 3.13 2.53 3.16 2.63 2.38 1.67 -8.14%

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