[SENDAI] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ--%
YoY--%
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 960,544 931,990 831,400 0 0 0 0 -
PBT 134,252 137,620 105,312 0 0 0 0 -
Tax -4,870 -4,980 -3,404 0 0 0 0 -
NP 129,381 132,640 101,908 0 0 0 0 -
-
NP to SH 110,708 113,186 90,236 0 0 0 0 -
-
Tax Rate 3.63% 3.62% 3.23% - - - - -
Total Cost 831,162 799,350 729,492 0 0 0 0 -
-
Net Worth 684,462 371,570 333,751 0 0 0 0 -
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 684,462 371,570 333,751 0 0 0 0 -
NOSH 639,684 571,646 27,999 0 0 0 0 -
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 13.47% 14.23% 12.26% 0.00% 0.00% 0.00% 0.00% -
ROE 16.17% 30.46% 27.04% 0.00% 0.00% 0.00% 0.00% -
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 150.16 163.04 2,969.36 0.00 0.00 0.00 0.00 -
EPS 17.31 19.80 322.28 0.00 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 0.65 11.92 0.47 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 0
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 122.99 119.33 106.45 0.00 0.00 0.00 0.00 -
EPS 14.18 14.49 11.55 0.00 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8764 0.4758 0.4273 0.47 0.00 0.00 0.00 -
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 - - - - - - -
Price 1.52 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.01 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 8.78 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 11.39 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 0.00 0.00 0.00 0.00 0.00 0.00 -
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 10/11/11 19/08/11 29/06/11 - - - - -
Price 1.57 1.68 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.05 1.03 0.00 0.00 0.00 0.00 0.00 -
P/EPS 9.07 8.48 0.00 0.00 0.00 0.00 0.00 -
EY 11.02 11.79 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 2.58 0.00 0.00 0.00 0.00 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