[SANICHI] QoQ TTM Result on 30-Jun-2007 [#4]

Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 73.47%
YoY--%
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 26,774 26,130 25,515 24,904 16,998 11,662 5,632 182.45%
PBT 5,505 5,900 5,901 7,210 4,010 3,403 2,034 94.09%
Tax -888 -784 -547 -835 -335 -348 -420 64.65%
NP 4,617 5,116 5,354 6,375 3,675 3,055 1,614 101.38%
-
NP to SH 4,617 5,116 5,354 6,375 3,675 3,055 1,614 101.38%
-
Tax Rate 16.13% 13.29% 9.27% 11.58% 8.35% 10.23% 20.65% -
Total Cost 22,157 21,014 20,161 18,529 13,323 8,607 4,018 211.80%
-
Net Worth 33,879 30,621 32,022 29,184 29,759 0 20,887 38.00%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 33,879 30,621 32,022 29,184 29,759 0 20,887 38.00%
NOSH 120,999 109,363 118,600 112,249 124,000 110,846 94,941 17.53%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 17.24% 19.58% 20.98% 25.60% 21.62% 26.20% 28.66% -
ROE 13.63% 16.71% 16.72% 21.84% 12.35% 0.00% 7.73% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 22.13 23.89 21.51 22.19 13.71 10.52 5.93 140.40%
EPS 3.82 4.68 4.51 5.68 2.96 2.76 1.70 71.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.28 0.27 0.26 0.24 0.00 0.22 17.42%
Adjusted Per Share Value based on latest NOSH - 112,249
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 1.63 1.59 1.55 1.52 1.03 0.71 0.34 184.04%
EPS 0.28 0.31 0.33 0.39 0.22 0.19 0.10 98.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0206 0.0186 0.0195 0.0178 0.0181 0.00 0.0127 38.01%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.98 1.52 1.50 1.55 1.98 1.85 1.67 -
P/RPS 4.43 6.36 6.97 6.99 14.44 17.58 28.15 -70.81%
P/EPS 25.68 32.49 33.23 27.29 66.81 67.12 98.24 -59.08%
EY 3.89 3.08 3.01 3.66 1.50 1.49 1.02 143.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.50 5.43 5.56 5.96 8.25 0.00 7.59 -40.28%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 30/05/08 28/02/08 30/11/07 29/08/07 - - - -
Price 0.75 1.40 1.27 1.50 0.00 0.00 0.00 -
P/RPS 3.39 5.86 5.90 6.76 0.00 0.00 0.00 -
P/EPS 19.66 29.93 28.13 26.41 0.00 0.00 0.00 -
EY 5.09 3.34 3.55 3.79 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.68 5.00 4.70 5.77 0.00 0.00 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