[SENDAI] QoQ Quarter Result on 31-Dec-2017 [#4]

Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 43.15%
YoY- 113.9%
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 432,206 389,772 391,276 519,224 449,321 465,870 395,968 6.00%
PBT 16,371 8,847 28,004 31,706 19,706 25,747 18,713 -8.52%
Tax 477 -787 -515 -3,161 -832 -2,955 -1,108 -
NP 16,848 8,060 27,489 28,545 18,874 22,792 17,605 -2.88%
-
NP to SH 13,136 10,753 26,614 29,812 20,826 20,609 15,264 -9.51%
-
Tax Rate -2.91% 8.90% 1.84% 9.97% 4.22% 11.48% 5.92% -
Total Cost 415,358 381,712 363,787 490,679 430,447 443,078 378,363 6.41%
-
Net Worth 929,388 898,148 859,098 884,230 882,561 875,495 883,297 3.44%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 929,388 898,148 859,098 884,230 882,561 875,495 883,297 3.44%
NOSH 781,100 781,100 781,100 781,100 778,600 774,774 774,822 0.53%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 3.90% 2.07% 7.03% 5.50% 4.20% 4.89% 4.45% -
ROE 1.41% 1.20% 3.10% 3.37% 2.36% 2.35% 1.73% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 55.34 49.91 50.10 66.94 58.04 60.13 51.10 5.45%
EPS 1.68 1.38 3.41 3.84 2.69 2.66 1.97 -10.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.15 1.10 1.14 1.14 1.13 1.14 2.90%
Adjusted Per Share Value based on latest NOSH - 781,100
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 55.34 49.91 50.10 66.48 57.53 59.65 50.70 6.00%
EPS 1.68 1.38 3.41 3.82 2.67 2.64 1.95 -9.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.15 1.10 1.1322 1.13 1.121 1.131 3.44%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.795 1.01 0.97 0.865 0.83 1.36 0.685 -
P/RPS 1.44 2.02 1.94 1.29 1.43 2.26 1.34 4.91%
P/EPS 47.27 73.36 28.47 22.51 30.85 51.13 34.77 22.69%
EY 2.12 1.36 3.51 4.44 3.24 1.96 2.88 -18.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.88 0.88 0.76 0.73 1.20 0.60 7.62%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 28/08/18 31/05/18 27/02/18 27/11/17 28/08/17 25/05/17 -
Price 0.575 0.895 0.94 0.87 0.95 1.13 0.95 -
P/RPS 1.04 1.79 1.88 1.30 1.64 1.88 1.86 -32.10%
P/EPS 34.19 65.00 27.58 22.64 35.31 42.48 48.22 -20.46%
EY 2.93 1.54 3.63 4.42 2.83 2.35 2.07 26.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.78 0.85 0.76 0.83 1.00 0.83 -30.56%

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