[SANICHI] QoQ Annualized Quarter Result on 31-Mar-2010 [#3]

Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -8.79%
YoY- 3167.34%
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 12,782 19,384 19,262 20,940 22,794 24,396 16,921 -17.01%
PBT -3,138 480 229 4,437 4,840 6,572 -6,249 -36.74%
Tax 0 -268 -26 -37 -16 -12 27 -
NP -3,138 212 203 4,400 4,824 6,560 -6,222 -36.56%
-
NP to SH -3,138 212 203 4,400 4,824 6,560 -6,222 -36.56%
-
Tax Rate - 55.83% 11.35% 0.83% 0.33% 0.18% - -
Total Cost 15,920 19,172 19,059 16,540 17,970 17,836 23,143 -22.02%
-
Net Worth 21,966 79,500 30,450 21,576 21,822 22,257 23,756 -5.07%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 21,966 79,500 30,450 21,576 21,822 22,257 23,756 -5.07%
NOSH 156,900 530,000 202,999 126,923 114,857 117,142 113,127 24.29%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -24.55% 1.09% 1.05% 21.01% 21.16% 26.89% -36.77% -
ROE -14.29% 0.27% 0.67% 20.39% 22.11% 29.47% -26.19% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 8.15 3.66 9.49 16.50 19.85 20.83 14.96 -33.22%
EPS -2.00 0.04 0.10 3.47 4.20 5.60 -5.50 -48.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.15 0.15 0.17 0.19 0.19 0.21 -23.62%
Adjusted Per Share Value based on latest NOSH - 147,999
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 0.78 1.18 1.17 1.27 1.39 1.48 1.03 -16.87%
EPS -0.19 0.01 0.01 0.27 0.29 0.40 -0.38 -36.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0134 0.0484 0.0185 0.0131 0.0133 0.0135 0.0145 -5.11%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.30 0.28 0.43 0.55 0.55 0.60 0.45 -
P/RPS 3.68 7.66 4.53 3.33 2.77 2.88 3.01 14.29%
P/EPS -15.00 700.00 430.00 15.87 13.10 10.71 -8.18 49.65%
EY -6.67 0.14 0.23 6.30 7.64 9.33 -12.22 -33.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 1.87 2.87 3.24 2.89 3.16 2.14 0.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 17/02/11 26/11/10 30/08/10 25/05/10 25/02/10 02/12/09 28/08/09 -
Price 0.28 0.22 0.47 0.43 0.60 0.50 0.50 -
P/RPS 3.44 6.02 4.95 2.61 3.02 2.40 3.34 1.98%
P/EPS -14.00 550.00 470.00 12.40 14.29 8.93 -9.09 33.26%
EY -7.14 0.18 0.21 8.06 7.00 11.20 -11.00 -24.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.47 3.13 2.53 3.16 2.63 2.38 -10.92%

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