[SANICHI] QoQ Quarter Result on 30-Sep-2006 [#1]

Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 7,906 5,336 6,030 5,632 0 0 0 -
PBT 3,193 607 1,369 2,034 0 0 0 -
Tax -499 13 72 -420 0 0 0 -
NP 2,694 620 1,441 1,614 0 0 0 -
-
NP to SH 2,694 620 1,441 1,614 0 0 0 -
-
Tax Rate 15.63% -2.14% -5.26% 20.65% - - - -
Total Cost 5,212 4,716 4,589 4,018 0 0 0 -
-
Net Worth 29,184 29,759 25,494 20,887 0 0 0 -
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 29,184 29,759 25,494 20,887 0 0 0 -
NOSH 112,249 124,000 110,846 94,941 0 0 0 -
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 34.08% 11.62% 23.90% 28.66% 0.00% 0.00% 0.00% -
ROE 9.23% 2.08% 5.65% 7.73% 0.00% 0.00% 0.00% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 7.04 4.30 5.44 5.93 0.00 0.00 0.00 -
EPS 2.40 0.50 1.30 1.70 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.24 0.23 0.22 0.12 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 94,941
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 0.48 0.32 0.37 0.34 0.00 0.00 0.00 -
EPS 0.16 0.04 0.09 0.10 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0178 0.0181 0.0155 0.0127 0.12 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 - - - -
Price 1.55 1.98 1.85 1.67 0.00 0.00 0.00 -
P/RPS 22.01 46.01 34.01 28.15 0.00 0.00 0.00 -
P/EPS 64.58 396.00 142.31 98.24 0.00 0.00 0.00 -
EY 1.55 0.25 0.70 1.02 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.96 8.25 8.04 7.59 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 30/05/07 07/03/07 29/11/06 - - - -
Price 1.50 1.70 1.73 1.75 0.00 0.00 0.00 -
P/RPS 21.30 39.51 31.80 29.50 0.00 0.00 0.00 -
P/EPS 62.50 340.00 133.08 102.94 0.00 0.00 0.00 -
EY 1.60 0.29 0.75 0.97 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.77 7.08 7.52 7.95 0.00 0.00 0.00 -

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