[SANICHI] QoQ Cumulative Quarter Result on 30-Sep-2007 [#1]

Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -90.69%
YoY- -63.26%
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 24,154 18,868 12,888 6,243 24,904 16,998 11,662 62.55%
PBT 357 2,305 2,093 725 7,203 4,010 3,403 -77.78%
Tax 498 -388 -297 -132 -834 -335 -348 -
NP 855 1,917 1,796 593 6,369 3,675 3,055 -57.24%
-
NP to SH 855 1,917 1,796 593 6,369 3,675 3,055 -57.24%
-
Tax Rate -139.50% 16.83% 14.19% 18.21% 11.58% 8.35% 10.23% -
Total Cost 23,299 16,951 11,092 5,650 18,535 13,323 8,607 94.35%
-
Net Worth 28,079 31,574 31,429 32,022 28,066 25,941 24,229 10.34%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 561 - - - - -
Div Payout % - - 31.25% - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 28,079 31,574 31,429 32,022 28,066 25,941 24,229 10.34%
NOSH 103,999 112,764 112,249 118,600 107,949 108,088 105,344 -0.85%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 3.54% 10.16% 13.94% 9.50% 25.57% 21.62% 26.20% -
ROE 3.04% 6.07% 5.71% 1.85% 22.69% 14.17% 12.61% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 23.23 16.73 11.48 5.26 23.07 15.73 11.07 63.98%
EPS 0.80 1.70 1.60 0.50 5.90 3.40 2.90 -57.65%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.28 0.28 0.27 0.26 0.24 0.23 11.29%
Adjusted Per Share Value based on latest NOSH - 118,600
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 1.47 1.15 0.78 0.38 1.52 1.03 0.71 62.51%
EPS 0.05 0.12 0.11 0.04 0.39 0.22 0.19 -58.96%
DPS 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
NAPS 0.0171 0.0192 0.0191 0.0195 0.0171 0.0158 0.0147 10.61%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.52 0.98 1.52 1.50 1.55 1.98 1.85 -
P/RPS 2.24 5.86 13.24 28.50 6.72 12.59 16.71 -73.83%
P/EPS 63.25 57.65 95.00 300.00 26.27 58.24 63.79 -0.56%
EY 1.58 1.73 1.05 0.33 3.81 1.72 1.57 0.42%
DY 0.00 0.00 0.33 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 3.50 5.43 5.56 5.96 8.25 8.04 -61.40%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 03/09/08 30/05/08 28/02/08 30/11/07 29/08/07 30/05/07 07/03/07 -
Price 0.52 0.75 1.40 1.27 1.50 1.70 1.73 -
P/RPS 2.24 4.48 12.19 24.13 6.50 10.81 15.63 -72.64%
P/EPS 63.25 44.12 87.50 254.00 25.42 50.00 59.66 3.97%
EY 1.58 2.27 1.14 0.39 3.93 2.00 1.68 -4.01%
DY 0.00 0.00 0.36 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 2.68 5.00 4.70 5.77 7.08 7.52 -59.64%

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