[SANICHI] QoQ Quarter Result on 31-Dec-2013 [#2]

Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -45.09%
YoY- 136.85%
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 4,897 5,323 2,875 7,390 6,825 5,914 1,140 164.01%
PBT 589 -5 -1,010 1,007 1,834 -1,983 7,496 -81.62%
Tax 0 428 0 0 0 -159 0 -
NP 589 423 -1,010 1,007 1,834 -2,142 7,496 -81.62%
-
NP to SH 589 423 -1,010 1,007 1,834 -2,142 7,496 -81.62%
-
Tax Rate 0.00% - - 0.00% 0.00% - 0.00% -
Total Cost 4,308 4,900 3,885 6,383 4,991 8,056 -6,356 -
-
Net Worth 35,339 59,219 47,133 50,349 42,793 29,904 20,678 42.89%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 35,339 59,219 47,133 50,349 42,793 29,904 20,678 42.89%
NOSH 294,499 422,999 336,666 335,666 305,666 213,600 129,241 73.07%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 12.03% 7.95% -35.13% 13.63% 26.87% -36.22% 657.54% -
ROE 1.67% 0.71% -2.14% 2.00% 4.29% -7.16% 36.25% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 1.66 1.26 0.85 2.20 2.23 2.77 0.88 52.60%
EPS 0.20 0.10 -0.30 0.30 0.60 -1.00 5.80 -89.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.14 0.14 0.15 0.14 0.14 0.16 -17.43%
Adjusted Per Share Value based on latest NOSH - 335,666
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 0.30 0.32 0.17 0.45 0.42 0.36 0.07 163.61%
EPS 0.04 0.03 -0.06 0.06 0.11 -0.13 0.46 -80.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0215 0.036 0.0287 0.0306 0.026 0.0182 0.0126 42.74%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.115 0.08 0.075 0.08 0.08 0.075 0.075 -
P/RPS 6.92 6.36 8.78 3.63 3.58 2.71 8.50 -12.80%
P/EPS 57.50 80.00 -25.00 26.67 13.33 -7.48 1.29 1154.24%
EY 1.74 1.25 -4.00 3.75 7.50 -13.37 77.33 -92.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.57 0.54 0.53 0.57 0.54 0.47 60.91%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 27/08/14 30/05/14 28/02/14 29/11/13 30/08/13 29/05/13 -
Price 0.10 0.105 0.075 0.075 0.08 0.075 0.08 -
P/RPS 6.01 8.34 8.78 3.41 3.58 2.71 9.07 -23.97%
P/EPS 50.00 105.00 -25.00 25.00 13.33 -7.48 1.38 992.56%
EY 2.00 0.95 -4.00 4.00 7.50 -13.37 72.50 -90.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.75 0.54 0.50 0.57 0.54 0.50 40.15%

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