[SANICHI] QoQ Quarter Result on 31-Dec-2014 [#2]

Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 168.93%
YoY- 57.3%
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 5,254 11,991 14,323 11,627 4,897 5,323 2,875 49.42%
PBT 1,423 -1,336 1,433 1,808 589 -5 -1,010 -
Tax 0 800 0 0 0 428 0 -
NP 1,423 -536 1,433 1,808 589 423 -1,010 -
-
NP to SH 1,423 -536 1,433 1,584 589 423 -1,010 -
-
Tax Rate 0.00% - 0.00% 0.00% 0.00% - - -
Total Cost 3,831 12,527 12,890 9,819 4,308 4,900 3,885 -0.92%
-
Net Worth 170,759 171,959 157,629 82,719 35,339 59,219 47,133 135.70%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 170,759 171,959 157,629 82,719 35,339 59,219 47,133 135.70%
NOSH 1,422,999 1,432,999 1,432,999 751,999 294,499 422,999 336,666 161.18%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 27.08% -4.47% 10.00% 15.55% 12.03% 7.95% -35.13% -
ROE 0.83% -0.31% 0.91% 1.91% 1.67% 0.71% -2.14% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 0.37 0.84 1.00 1.55 1.66 1.26 0.85 -42.53%
EPS 0.10 0.00 0.10 0.20 0.20 0.10 -0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.11 0.11 0.12 0.14 0.14 -9.75%
Adjusted Per Share Value based on latest NOSH - 751,999
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 0.32 0.73 0.87 0.71 0.30 0.32 0.17 52.39%
EPS 0.09 -0.03 0.09 0.10 0.04 0.03 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1039 0.1047 0.0959 0.0503 0.0215 0.036 0.0287 135.58%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.07 0.075 0.095 0.09 0.115 0.08 0.075 -
P/RPS 18.96 8.96 9.50 5.82 6.92 6.36 8.78 66.99%
P/EPS 70.00 -200.51 95.00 42.73 57.50 80.00 -25.00 -
EY 1.43 -0.50 1.05 2.34 1.74 1.25 -4.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.63 0.86 0.82 0.96 0.57 0.54 4.87%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 23/11/15 27/08/15 29/05/15 27/02/15 28/11/14 27/08/14 30/05/14 -
Price 0.095 0.06 0.09 0.09 0.10 0.105 0.075 -
P/RPS 25.73 7.17 9.00 5.82 6.01 8.34 8.78 104.65%
P/EPS 95.00 -160.41 90.00 42.73 50.00 105.00 -25.00 -
EY 1.05 -0.62 1.11 2.34 2.00 0.95 -4.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.50 0.82 0.82 0.83 0.75 0.54 28.84%

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