[SANICHI] QoQ Annualized Quarter Result on 31-Dec-2013 [#2]

Stock
[SANICHI] SANICHI TECHNOLOGY BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -22.55%
YoY- 163.89%
Quarter Report
Latest QR
Upcoming QR
SANICHI's Result
SANICHI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 19,588 22,413 22,786 28,430 27,300 9,304 4,520 165.57%
PBT 2,356 1,850 2,441 5,682 7,336 912 3,860 -28.02%
Tax 0 428 0 0 0 -6 204 -
NP 2,356 2,278 2,441 5,682 7,336 906 4,064 -30.45%
-
NP to SH 2,356 2,278 2,441 5,682 7,336 906 4,064 -30.45%
-
Tax Rate 0.00% -23.14% 0.00% 0.00% 0.00% 0.66% -5.28% -
Total Cost 17,232 20,135 20,345 22,748 19,964 8,398 456 1023.62%
-
Net Worth 35,339 45,080 42,723 47,350 42,793 25,536 11,611 109.87%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 35,339 45,080 42,723 47,350 42,793 25,536 11,611 109.87%
NOSH 294,499 322,000 305,166 315,666 305,666 182,400 72,571 154.20%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 12.03% 10.16% 10.71% 19.99% 26.87% 9.74% 89.91% -
ROE 6.67% 5.05% 5.71% 12.00% 17.14% 3.55% 35.00% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 6.65 6.96 7.47 9.01 8.93 5.10 6.23 4.44%
EPS 0.80 0.70 0.80 1.80 2.40 0.50 5.60 -72.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.14 0.14 0.15 0.14 0.14 0.16 -17.43%
Adjusted Per Share Value based on latest NOSH - 335,666
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 1.19 1.36 1.39 1.73 1.66 0.57 0.28 162.14%
EPS 0.14 0.14 0.15 0.35 0.45 0.06 0.25 -32.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0215 0.0274 0.026 0.0288 0.026 0.0155 0.0071 109.16%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.115 0.08 0.075 0.08 0.08 0.075 0.075 -
P/RPS 1.73 1.15 1.00 0.89 0.90 1.47 1.20 27.58%
P/EPS 14.38 11.31 9.38 4.44 3.33 15.10 1.34 385.82%
EY 6.96 8.84 10.67 22.50 30.00 6.62 74.67 -79.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.57 0.54 0.53 0.57 0.54 0.47 60.91%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 27/08/14 30/05/14 28/02/14 29/11/13 30/08/13 29/05/13 -
Price 0.10 0.105 0.075 0.075 0.08 0.075 0.08 -
P/RPS 1.50 1.51 1.00 0.83 0.90 1.47 1.28 11.14%
P/EPS 12.50 14.84 9.38 4.17 3.33 15.10 1.43 323.78%
EY 8.00 6.74 10.67 24.00 30.00 6.62 70.00 -76.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.75 0.54 0.50 0.57 0.54 0.50 40.15%

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