[SANICHI] QoQ Annualized Quarter Result on 31-Mar-2007 [#3]

Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -19.8%
YoY--%
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 25,776 24,972 24,904 22,664 23,324 22,528 0 -
PBT 4,186 2,900 7,203 5,346 6,806 8,136 0 -
Tax -594 -528 -834 -446 -696 -1,680 0 -
NP 3,592 2,372 6,369 4,900 6,110 6,456 0 -
-
NP to SH 3,592 2,372 6,369 4,900 6,110 6,456 0 -
-
Tax Rate 14.19% 18.21% 11.58% 8.34% 10.23% 20.65% - -
Total Cost 22,184 22,600 18,535 17,764 17,214 16,072 0 -
-
Net Worth 31,429 32,022 28,066 25,941 24,229 20,887 0 -
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 1,122 - - - - - - -
Div Payout % 31.25% - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 31,429 32,022 28,066 25,941 24,229 20,887 0 -
NOSH 112,249 118,600 107,949 108,088 105,344 94,941 0 -
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 13.94% 9.50% 25.57% 21.62% 26.20% 28.66% 0.00% -
ROE 11.43% 7.41% 22.69% 18.89% 25.22% 30.91% 0.00% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 22.96 21.06 23.07 20.97 22.14 23.73 0.00 -
EPS 3.20 2.00 5.90 4.53 5.80 6.80 0.00 -
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.27 0.26 0.24 0.23 0.22 0.12 75.64%
Adjusted Per Share Value based on latest NOSH - 124,000
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 1.57 1.52 1.52 1.38 1.42 1.37 0.00 -
EPS 0.22 0.14 0.39 0.30 0.37 0.39 0.00 -
DPS 0.07 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0191 0.0195 0.0171 0.0158 0.0147 0.0127 0.12 -70.53%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 - -
Price 1.52 1.50 1.55 1.98 1.85 1.67 0.00 -
P/RPS 6.62 7.12 6.72 9.44 8.36 7.04 0.00 -
P/EPS 47.50 75.00 26.27 43.68 31.90 24.56 0.00 -
EY 2.11 1.33 3.81 2.29 3.14 4.07 0.00 -
DY 0.66 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.43 5.56 5.96 8.25 8.04 7.59 0.00 -
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 30/11/07 29/08/07 30/05/07 07/03/07 29/11/06 - -
Price 1.40 1.27 1.50 1.70 1.73 1.75 0.00 -
P/RPS 6.10 6.03 6.50 8.11 7.81 7.38 0.00 -
P/EPS 43.75 63.50 25.42 37.50 29.83 25.74 0.00 -
EY 2.29 1.57 3.93 2.67 3.35 3.89 0.00 -
DY 0.71 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.00 4.70 5.77 7.08 7.52 7.95 0.00 -

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