[SANICHI] QoQ Annualized Quarter Result on 31-Dec-2010 [#2]

Announcement Date
17-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- -1580.19%
YoY- -165.05%
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 4,068 9,445 11,814 12,782 19,384 19,262 20,940 -66.42%
PBT -8,564 -14,784 -3,081 -3,138 480 229 4,437 -
Tax 0 -142 0 0 -268 -26 -37 -
NP -8,564 -14,926 -3,081 -3,138 212 203 4,400 -
-
NP to SH -8,564 -14,926 -3,081 -3,138 212 203 4,400 -
-
Tax Rate - - - - 55.83% 11.35% 0.83% -
Total Cost 12,632 24,371 14,895 15,920 19,172 19,059 16,540 -16.43%
-
Net Worth 8,234 9,841 23,109 21,966 79,500 30,450 21,576 -47.35%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 8,234 9,841 23,109 21,966 79,500 30,450 21,576 -47.35%
NOSH 164,692 164,021 165,071 156,900 530,000 202,999 126,923 18.94%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -210.52% -158.03% -26.08% -24.55% 1.09% 1.05% 21.01% -
ROE -104.00% -151.67% -13.33% -14.29% 0.27% 0.67% 20.39% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 2.47 5.76 7.16 8.15 3.66 9.49 16.50 -71.77%
EPS -5.20 -9.10 -1.87 -2.00 0.04 0.10 3.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.06 0.14 0.14 0.15 0.15 0.17 -55.74%
Adjusted Per Share Value based on latest NOSH - 162,200
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 0.25 0.57 0.72 0.78 1.18 1.17 1.27 -66.12%
EPS -0.52 -0.91 -0.19 -0.19 0.01 0.01 0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.005 0.006 0.0141 0.0134 0.0484 0.0185 0.0131 -47.35%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.22 0.20 0.20 0.30 0.28 0.43 0.55 -
P/RPS 8.91 3.47 2.79 3.68 7.66 4.53 3.33 92.61%
P/EPS -4.23 -2.20 -10.71 -15.00 700.00 430.00 15.87 -
EY -23.64 -45.50 -9.33 -6.67 0.14 0.23 6.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.40 3.33 1.43 2.14 1.87 2.87 3.24 22.60%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 26/08/11 13/06/11 17/02/11 26/11/10 30/08/10 25/05/10 -
Price 0.45 0.22 0.20 0.28 0.22 0.47 0.43 -
P/RPS 18.22 3.82 2.79 3.44 6.02 4.95 2.61 264.83%
P/EPS -8.65 -2.42 -10.71 -14.00 550.00 470.00 12.40 -
EY -11.56 -41.36 -9.33 -7.14 0.18 0.21 8.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.00 3.67 1.43 2.00 1.47 3.13 2.53 132.85%

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