[SANICHI] QoQ Cumulative Quarter Result on 30-Sep-2010 [#1]

Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -73.89%
YoY- -96.77%
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 9,445 8,861 6,391 4,846 19,262 15,705 11,397 -11.80%
PBT -14,784 -2,311 -1,569 120 229 3,328 2,420 -
Tax -142 0 0 -67 -26 -28 -8 584.04%
NP -14,926 -2,311 -1,569 53 203 3,300 2,412 -
-
NP to SH -14,926 -2,311 -1,569 53 203 3,300 2,412 -
-
Tax Rate - - - 55.83% 11.35% 0.84% 0.33% -
Total Cost 24,371 11,172 7,960 4,793 19,059 12,405 8,985 94.84%
-
Net Worth 9,841 23,110 21,966 79,500 30,450 21,576 21,822 -41.27%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 9,841 23,110 21,966 79,500 30,450 21,576 21,822 -41.27%
NOSH 164,021 165,071 156,900 530,000 202,999 126,923 114,857 26.89%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -158.03% -26.08% -24.55% 1.09% 1.05% 21.01% 21.16% -
ROE -151.67% -10.00% -7.14% 0.07% 0.67% 15.29% 11.05% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 5.76 5.37 4.07 0.91 9.49 12.37 9.92 -30.46%
EPS -9.10 -1.40 -1.00 0.01 0.10 2.60 2.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.14 0.14 0.15 0.15 0.17 0.19 -53.72%
Adjusted Per Share Value based on latest NOSH - 530,000
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 0.57 0.54 0.39 0.29 1.17 0.96 0.69 -11.99%
EPS -0.91 -0.14 -0.10 0.00 0.01 0.20 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.006 0.0141 0.0134 0.0484 0.0185 0.0131 0.0133 -41.26%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.20 0.20 0.30 0.28 0.43 0.55 0.55 -
P/RPS 3.47 3.73 7.37 30.62 4.53 4.44 5.54 -26.85%
P/EPS -2.20 -14.29 -30.00 2,800.00 430.00 21.15 26.19 -
EY -45.50 -7.00 -3.33 0.04 0.23 4.73 3.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.33 1.43 2.14 1.87 2.87 3.24 2.89 9.93%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 13/06/11 17/02/11 26/11/10 30/08/10 25/05/10 25/02/10 -
Price 0.22 0.20 0.28 0.22 0.47 0.43 0.60 -
P/RPS 3.82 3.73 6.87 24.06 4.95 3.48 6.05 -26.46%
P/EPS -2.42 -14.29 -28.00 2,200.00 470.00 16.54 28.57 -
EY -41.36 -7.00 -3.57 0.05 0.21 6.05 3.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.67 1.43 2.00 1.47 3.13 2.53 3.16 10.51%

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