[SANICHI] QoQ 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- -77.99%
YoY- -63.26%
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 5,286 5,980 6,645 6,243 7,906 5,336 6,030 -8.41%
PBT -1,948 212 1,368 725 3,193 607 1,369 -
Tax 885 -91 -165 -132 -499 13 72 433.42%
NP -1,063 121 1,203 593 2,694 620 1,441 -
-
NP to SH -1,063 121 1,203 593 2,694 620 1,441 -
-
Tax Rate - 42.92% 12.06% 18.21% 15.63% -2.14% -5.26% -
Total Cost 6,349 5,859 5,442 5,650 5,212 4,716 4,589 24.18%
-
Net Worth 29,807 33,879 30,621 32,022 29,184 29,759 25,494 10.99%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 546 - - - - -
Div Payout % - - 45.45% - - - - -
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 29,807 33,879 30,621 32,022 29,184 29,759 25,494 10.99%
NOSH 114,642 120,999 109,363 118,600 112,249 124,000 110,846 2.27%
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 -20.11% 2.02% 18.10% 9.50% 34.08% 11.62% 23.90% -
ROE -3.57% 0.36% 3.93% 1.85% 9.23% 2.08% 5.65% -
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 4.61 4.94 6.08 5.26 7.04 4.30 5.44 -10.45%
EPS -0.90 0.10 1.10 0.50 2.40 0.50 1.30 -
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.28 0.28 0.27 0.26 0.24 0.23 8.52%
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 0.32 0.36 0.40 0.38 0.48 0.32 0.37 -9.23%
EPS -0.06 0.01 0.07 0.04 0.16 0.04 0.09 -
DPS 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
NAPS 0.0181 0.0206 0.0186 0.0195 0.0178 0.0181 0.0155 10.90%
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 11.28 19.83 25.02 28.50 22.01 46.01 34.01 -52.11%
P/EPS -56.08 980.00 138.18 300.00 64.58 396.00 142.31 -
EY -1.78 0.10 0.72 0.33 1.55 0.25 0.70 -
DY 0.00 0.00 0.33 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 3.50 5.43 5.56 5.96 8.25 8.04 -60.48%
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 11.28 15.18 23.04 24.13 21.30 39.51 31.80 -49.92%
P/EPS -56.08 750.00 127.27 254.00 62.50 340.00 133.08 -
EY -1.78 0.13 0.79 0.39 1.60 0.29 0.75 -
DY 0.00 0.00 0.36 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.68 5.00 4.70 5.77 7.08 7.52 -58.67%

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