[SANICHI] QoQ Cumulative Quarter Result on 30-Sep-2009 [#1]

Announcement Date
02-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 126.36%
YoY- 365.37%
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 19,262 15,705 11,397 6,099 16,921 14,553 9,779 57.32%
PBT 229 3,328 2,420 1,643 -6,249 147 -1,928 -
Tax -26 -28 -8 -3 27 -46 -24 5.49%
NP 203 3,300 2,412 1,640 -6,222 101 -1,952 -
-
NP to SH 203 3,300 2,412 1,640 -6,222 101 -1,952 -
-
Tax Rate 11.35% 0.84% 0.33% 0.18% - 31.29% - -
Total Cost 19,059 12,405 8,985 4,459 23,143 14,452 11,731 38.32%
-
Net Worth 30,450 21,576 21,822 22,257 23,756 27,270 28,705 4.02%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 30,450 21,576 21,822 22,257 23,756 27,270 28,705 4.02%
NOSH 202,999 126,923 114,857 117,142 113,127 100,999 114,823 46.36%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 1.05% 21.01% 21.16% 26.89% -36.77% 0.69% -19.96% -
ROE 0.67% 15.29% 11.05% 7.37% -26.19% 0.37% -6.80% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 9.49 12.37 9.92 5.21 14.96 14.41 8.52 7.47%
EPS 0.10 2.60 2.10 1.40 -5.50 0.10 -1.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.17 0.19 0.19 0.21 0.27 0.25 -28.92%
Adjusted Per Share Value based on latest NOSH - 117,142
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 1.17 0.96 0.69 0.37 1.03 0.89 0.60 56.27%
EPS 0.01 0.20 0.15 0.10 -0.38 0.01 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0185 0.0131 0.0133 0.0135 0.0145 0.0166 0.0175 3.78%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.43 0.55 0.55 0.60 0.45 0.22 0.28 -
P/RPS 4.53 4.44 5.54 11.52 3.01 1.53 3.29 23.83%
P/EPS 430.00 21.15 26.19 42.86 -8.18 220.00 -16.47 -
EY 0.23 4.73 3.82 2.33 -12.22 0.45 -6.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.87 3.24 2.89 3.16 2.14 0.81 1.12 87.58%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 25/05/10 25/02/10 02/12/09 28/08/09 28/05/09 27/02/09 -
Price 0.47 0.43 0.60 0.50 0.50 0.45 0.45 -
P/RPS 4.95 3.48 6.05 9.60 3.34 3.12 5.28 -4.22%
P/EPS 470.00 16.54 28.57 35.71 -9.09 450.00 -26.47 -
EY 0.21 6.05 3.50 2.80 -11.00 0.22 -3.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.13 2.53 3.16 2.63 2.38 1.67 1.80 44.75%

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