[SANICHI] QoQ 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- 125.94%
YoY- 365.37%
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 3,557 4,308 5,298 6,099 2,368 4,774 2,945 13.45%
PBT -3,099 908 777 1,643 -6,396 2,075 -1,377 71.99%
Tax 2 -20 -5 -3 73 -22 43 -87.13%
NP -3,097 888 772 1,640 -6,323 2,053 -1,334 75.60%
-
NP to SH -3,097 888 772 1,640 -6,323 2,053 -1,334 75.60%
-
Tax Rate - 2.20% 0.64% 0.18% - 1.06% - -
Total Cost 6,654 3,420 4,526 4,459 8,691 2,721 4,279 34.33%
-
Net Worth 24,450 25,159 20,954 22,257 23,711 30,795 27,791 -8.20%
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 24,450 25,159 20,954 22,257 23,711 30,795 27,791 -8.20%
NOSH 163,000 147,999 110,285 117,142 112,910 114,055 111,166 29.15%
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 -87.07% 20.61% 14.57% 26.89% -267.02% 43.00% -45.30% -
ROE -12.67% 3.53% 3.68% 7.37% -26.67% 6.67% -4.80% -
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 2.18 2.91 4.80 5.21 2.10 4.19 2.65 -12.23%
EPS -1.90 0.60 0.70 1.40 -5.60 1.80 -1.20 35.96%
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 0.22 0.26 0.32 0.37 0.14 0.29 0.18 14.35%
EPS -0.19 0.05 0.05 0.10 -0.38 0.12 -0.08 78.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0149 0.0153 0.0128 0.0135 0.0144 0.0187 0.0169 -8.07%
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 19.70 18.90 11.45 11.52 21.46 5.26 10.57 51.61%
P/EPS -22.63 91.67 78.57 42.86 -8.04 12.22 -23.33 -2.01%
EY -4.42 1.09 1.27 2.33 -12.44 8.18 -4.29 2.01%
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 21.54 14.77 12.49 9.60 23.84 10.75 16.99 17.18%
P/EPS -24.74 71.67 85.71 35.71 -8.93 25.00 -37.50 -24.27%
EY -4.04 1.40 1.17 2.80 -11.20 4.00 -2.67 31.89%
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