[SANICHI] QoQ Annualized Quarter Result on 31-Dec-2016

Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016
Profit Trend
QoQ- -39.07%
YoY- -48.5%
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 29,066 32,750 27,490 28,058 38,980 36,662 27,994 2.53%
PBT -1,888 -3,592 -2,926 3,595 5,903 6,845 4,641 -
Tax 38 -135 -169 -1,599 -2,627 -3,065 0 -
NP -1,849 -3,727 -3,096 1,996 3,276 3,780 4,641 -
-
NP to SH -1,849 -3,727 -3,096 1,996 3,276 3,780 4,641 -
-
Tax Rate - - - 44.48% 44.50% 44.78% 0.00% -
Total Cost 30,916 36,477 30,586 26,061 35,704 32,882 23,353 20.54%
-
Net Worth 192,470 366,891 197,434 0 206,018 280,413 139,239 24.06%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 192,470 366,891 197,434 0 206,018 280,413 139,239 24.06%
NOSH 291,621 858,915 858,410 450,000 858,410 572,273 1,160,333 -60.14%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -6.36% -11.38% -11.26% 7.11% 8.40% 10.31% 16.58% -
ROE -0.96% -1.02% -1.57% 0.00% 1.59% 1.35% 3.33% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 9.97 1.96 3.20 6.24 4.54 6.41 2.41 157.48%
EPS -0.63 -0.22 -0.36 0.00 0.28 0.38 0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.22 0.23 0.00 0.24 0.49 0.12 211.26%
Adjusted Per Share Value based on latest NOSH - 858,410
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 1.77 1.99 1.67 1.71 2.37 2.23 1.70 2.72%
EPS -0.11 -0.23 -0.19 0.12 0.20 0.23 0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1171 0.2233 0.1202 0.00 0.1254 0.1707 0.0847 24.07%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.16 0.07 0.085 0.065 0.08 0.135 0.05 -
P/RPS 1.61 3.56 5.21 1.04 1.76 2.11 2.07 -15.41%
P/EPS -25.23 -31.32 -7.71 14.65 20.96 20.44 12.50 -
EY -3.96 -3.19 -12.98 6.82 4.77 4.89 8.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.32 0.37 0.00 0.33 0.28 0.42 -31.11%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 24/11/17 30/08/17 19/05/17 27/02/17 25/11/16 30/08/16 20/05/16 -
Price 0.10 0.18 0.08 0.07 0.07 0.08 0.19 -
P/RPS 1.00 9.17 4.90 1.12 1.54 1.25 7.88 -74.71%
P/EPS -15.77 -80.53 -7.25 15.78 18.34 12.11 47.50 -
EY -6.34 -1.24 -13.79 6.34 5.45 8.26 2.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.82 0.35 0.00 0.29 0.16 1.58 -79.15%

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