[SANICHI] QoQ Cumulative Quarter Result on 30-Jun-2007 [#4]

Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 73.31%
YoY--%
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 18,868 12,888 6,243 24,904 16,998 11,662 5,632 123.72%
PBT 2,305 2,093 725 7,203 4,010 3,403 2,034 8.68%
Tax -388 -297 -132 -834 -335 -348 -420 -5.14%
NP 1,917 1,796 593 6,369 3,675 3,055 1,614 12.14%
-
NP to SH 1,917 1,796 593 6,369 3,675 3,055 1,614 12.14%
-
Tax Rate 16.83% 14.19% 18.21% 11.58% 8.35% 10.23% 20.65% -
Total Cost 16,951 11,092 5,650 18,535 13,323 8,607 4,018 160.86%
-
Net Worth 31,574 31,429 32,022 28,066 25,941 24,229 20,887 31.68%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 561 - - - - - -
Div Payout % - 31.25% - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 31,574 31,429 32,022 28,066 25,941 24,229 20,887 31.68%
NOSH 112,764 112,249 118,600 107,949 108,088 105,344 94,941 12.14%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 10.16% 13.94% 9.50% 25.57% 21.62% 26.20% 28.66% -
ROE 6.07% 5.71% 1.85% 22.69% 14.17% 12.61% 7.73% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 16.73 11.48 5.26 23.07 15.73 11.07 5.93 99.53%
EPS 1.70 1.60 0.50 5.90 3.40 2.90 1.70 0.00%
DPS 0.00 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.28 0.27 0.26 0.24 0.23 0.22 17.42%
Adjusted Per Share Value based on latest NOSH - 112,249
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 1.15 0.78 0.38 1.52 1.03 0.71 0.34 125.15%
EPS 0.12 0.11 0.04 0.39 0.22 0.19 0.10 12.91%
DPS 0.00 0.03 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0192 0.0191 0.0195 0.0171 0.0158 0.0147 0.0127 31.69%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.98 1.52 1.50 1.55 1.98 1.85 1.67 -
P/RPS 5.86 13.24 28.50 6.72 12.59 16.71 28.15 -64.84%
P/EPS 57.65 95.00 300.00 26.27 58.24 63.79 98.24 -29.88%
EY 1.73 1.05 0.33 3.81 1.72 1.57 1.02 42.17%
DY 0.00 0.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.50 5.43 5.56 5.96 8.25 8.04 7.59 -40.28%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 30/05/08 28/02/08 30/11/07 29/08/07 30/05/07 07/03/07 29/11/06 -
Price 0.75 1.40 1.27 1.50 1.70 1.73 1.75 -
P/RPS 4.48 12.19 24.13 6.50 10.81 15.63 29.50 -71.50%
P/EPS 44.12 87.50 254.00 25.42 50.00 59.66 102.94 -43.12%
EY 2.27 1.14 0.39 3.93 2.00 1.68 0.97 76.17%
DY 0.00 0.36 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.68 5.00 4.70 5.77 7.08 7.52 7.95 -51.53%

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