[SENDAI] QoQ Cumulative Quarter Result on 30-Jun-2016 [#2]

Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -42.21%
YoY- -314.07%
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 395,968 1,582,428 1,233,637 862,276 440,725 1,788,804 1,299,483 -54.68%
PBT 18,713 -267,208 -55,828 -65,498 -46,740 68,197 55,437 -51.48%
Tax -1,108 -6,881 -4,159 -3,831 -2,297 -6,012 -3,682 -55.06%
NP 17,605 -274,089 -59,987 -69,329 -49,037 62,185 51,755 -51.23%
-
NP to SH 15,264 -278,883 -64,428 -71,707 -50,425 55,900 48,078 -53.42%
-
Tax Rate 5.92% - - - - 8.82% 6.64% -
Total Cost 378,363 1,856,517 1,293,624 931,605 489,762 1,726,619 1,247,728 -54.83%
-
Net Worth 883,297 866,857 1,020,947 982,393 989,938 1,122,645 1,153,562 -16.28%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - 3,871 - -
Div Payout % - - - - - 6.93% - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 883,297 866,857 1,020,947 982,393 989,938 1,122,645 1,153,562 -16.28%
NOSH 774,822 773,979 773,445 773,538 773,389 774,238 774,202 0.05%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 4.45% -17.32% -4.86% -8.04% -11.13% 3.48% 3.98% -
ROE 1.73% -32.17% -6.31% -7.30% -5.09% 4.98% 4.17% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 51.10 204.45 159.50 111.47 56.99 231.04 167.85 -54.71%
EPS 1.97 -36.04 -8.33 -9.27 -6.52 7.22 6.21 -53.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.50 0.00 -
NAPS 1.14 1.12 1.32 1.27 1.28 1.45 1.49 -16.33%
Adjusted Per Share Value based on latest NOSH - 773,890
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 50.70 202.61 157.96 110.41 56.43 229.04 166.39 -54.68%
EPS 1.95 -35.71 -8.25 -9.18 -6.46 7.16 6.16 -53.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.50 0.00 -
NAPS 1.131 1.1099 1.3072 1.2579 1.2675 1.4374 1.477 -16.28%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.685 0.575 0.475 0.465 0.73 0.765 0.775 -
P/RPS 1.34 0.28 0.30 0.42 1.28 0.33 0.46 103.83%
P/EPS 34.77 -1.60 -5.70 -5.02 -11.20 10.60 12.48 97.87%
EY 2.88 -62.66 -17.54 -19.94 -8.93 9.44 8.01 -49.40%
DY 0.00 0.00 0.00 0.00 0.00 0.65 0.00 -
P/NAPS 0.60 0.51 0.36 0.37 0.57 0.53 0.52 10.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 25/05/17 28/02/17 30/11/16 29/08/16 30/05/16 29/02/16 30/11/15 -
Price 0.95 0.53 0.52 0.44 0.605 0.69 0.855 -
P/RPS 1.86 0.26 0.33 0.39 1.06 0.30 0.51 136.74%
P/EPS 48.22 -1.47 -6.24 -4.75 -9.28 9.56 13.77 130.42%
EY 2.07 -67.99 -16.02 -21.07 -10.78 10.46 7.26 -56.64%
DY 0.00 0.00 0.00 0.00 0.00 0.72 0.00 -
P/NAPS 0.83 0.47 0.39 0.35 0.47 0.48 0.57 28.44%

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