[SANICHI] QoQ Quarter Result on 31-Mar-2007 [#3]

Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -56.97%
YoY--%
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 6,645 6,243 7,906 5,336 6,030 5,632 0 -
PBT 1,368 725 3,193 607 1,369 2,034 0 -
Tax -165 -132 -499 13 72 -420 0 -
NP 1,203 593 2,694 620 1,441 1,614 0 -
-
NP to SH 1,203 593 2,694 620 1,441 1,614 0 -
-
Tax Rate 12.06% 18.21% 15.63% -2.14% -5.26% 20.65% - -
Total Cost 5,442 5,650 5,212 4,716 4,589 4,018 0 -
-
Net Worth 30,621 32,022 29,184 29,759 25,494 20,887 0 -
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 546 - - - - - - -
Div Payout % 45.45% - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 30,621 32,022 29,184 29,759 25,494 20,887 0 -
NOSH 109,363 118,600 112,249 124,000 110,846 94,941 0 -
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 18.10% 9.50% 34.08% 11.62% 23.90% 28.66% 0.00% -
ROE 3.93% 1.85% 9.23% 2.08% 5.65% 7.73% 0.00% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 6.08 5.26 7.04 4.30 5.44 5.93 0.00 -
EPS 1.10 0.50 2.40 0.50 1.30 1.70 0.00 -
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.27 0.26 0.24 0.23 0.22 0.12 75.64%
Adjusted Per Share Value based on latest NOSH - 124,000
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 0.40 0.38 0.48 0.32 0.37 0.34 0.00 -
EPS 0.07 0.04 0.16 0.04 0.09 0.10 0.00 -
DPS 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0186 0.0195 0.0178 0.0181 0.0155 0.0127 0.12 -71.04%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 - -
Price 1.52 1.50 1.55 1.98 1.85 1.67 0.00 -
P/RPS 25.02 28.50 22.01 46.01 34.01 28.15 0.00 -
P/EPS 138.18 300.00 64.58 396.00 142.31 98.24 0.00 -
EY 0.72 0.33 1.55 0.25 0.70 1.02 0.00 -
DY 0.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.43 5.56 5.96 8.25 8.04 7.59 0.00 -
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 30/11/07 29/08/07 30/05/07 07/03/07 29/11/06 - -
Price 1.40 1.27 1.50 1.70 1.73 1.75 0.00 -
P/RPS 23.04 24.13 21.30 39.51 31.80 29.50 0.00 -
P/EPS 127.27 254.00 62.50 340.00 133.08 102.94 0.00 -
EY 0.79 0.39 1.60 0.29 0.75 0.97 0.00 -
DY 0.36 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.00 4.70 5.77 7.08 7.52 7.95 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