[SANICHI] QoQ TTM Result on 30-Jun-2010 [#4]

Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 106.72%
YoY- 103.26%
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 12,418 14,256 18,009 19,262 18,073 18,539 16,186 -16.20%
PBT -5,410 -3,760 -1,294 229 -3,068 -1,901 -4,055 21.21%
Tax 2 -18 -90 -26 45 43 91 -92.17%
NP -5,408 -3,778 -1,384 203 -3,023 -1,858 -3,964 23.03%
-
NP to SH -5,408 -3,778 -1,384 203 -3,023 -1,858 -3,964 23.03%
-
Tax Rate - - - 11.35% - - - -
Total Cost 17,826 18,034 19,393 19,059 21,096 20,397 20,150 -7.85%
-
Net Worth 20,776 22,708 79,500 24,450 25,159 20,954 22,257 -4.49%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 20,776 22,708 79,500 24,450 25,159 20,954 22,257 -4.49%
NOSH 148,400 162,200 530,000 163,000 147,999 110,285 117,142 17.09%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -43.55% -26.50% -7.69% 1.05% -16.73% -10.02% -24.49% -
ROE -26.03% -16.64% -1.74% 0.83% -12.02% -8.87% -17.81% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 8.37 8.79 3.40 11.82 12.21 16.81 13.82 -28.43%
EPS -3.64 -2.33 -0.26 0.12 -2.04 -1.68 -3.38 5.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.15 0.15 0.17 0.19 0.19 -18.43%
Adjusted Per Share Value based on latest NOSH - 163,000
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 0.76 0.87 1.10 1.17 1.10 1.13 0.99 -16.17%
EPS -0.33 -0.23 -0.08 0.01 -0.18 -0.11 -0.24 23.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0126 0.0138 0.0484 0.0149 0.0153 0.0128 0.0135 -4.49%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.20 0.30 0.28 0.43 0.55 0.55 0.60 -
P/RPS 2.39 3.41 8.24 3.64 4.50 3.27 4.34 -32.83%
P/EPS -5.49 -12.88 -107.23 345.27 -26.93 -32.65 -17.73 -54.26%
EY -18.22 -7.76 -0.93 0.29 -3.71 -3.06 -5.64 118.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 2.14 1.87 2.87 3.24 2.89 3.16 -41.08%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 13/06/11 17/02/11 26/11/10 30/08/10 25/05/10 25/02/10 02/12/09 -
Price 0.20 0.28 0.22 0.47 0.43 0.60 0.50 -
P/RPS 2.39 3.19 6.47 3.98 3.52 3.57 3.62 -24.19%
P/EPS -5.49 -12.02 -84.25 377.39 -21.05 -35.61 -14.78 -48.35%
EY -18.22 -8.32 -1.19 0.26 -4.75 -2.81 -6.77 93.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 2.00 1.47 3.13 2.53 3.16 2.63 -33.40%

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