[SANICHI] QoQ TTM Result on 30-Sep-2009 [#1]

Announcement Date
02-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 36.29%
YoY- -1010.36%
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 19,262 18,073 18,539 16,186 16,921 19,839 21,045 -5.74%
PBT 229 -3,068 -1,901 -4,055 -6,249 -1,801 -3,664 -
Tax -26 45 43 91 27 839 770 -
NP 203 -3,023 -1,858 -3,964 -6,222 -962 -2,894 -
-
NP to SH 203 -3,023 -1,858 -3,964 -6,222 -962 -2,894 -
-
Tax Rate 11.35% - - - - - - -
Total Cost 19,059 21,096 20,397 20,150 23,143 20,801 23,939 -14.13%
-
Net Worth 24,450 25,159 20,954 22,257 23,711 30,795 27,791 -8.20%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 24,450 25,159 20,954 22,257 23,711 30,795 27,791 -8.20%
NOSH 163,000 147,999 110,285 117,142 112,910 114,055 111,166 29.15%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 1.05% -16.73% -10.02% -24.49% -36.77% -4.85% -13.75% -
ROE 0.83% -12.02% -8.87% -17.81% -26.24% -3.12% -10.41% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 11.82 12.21 16.81 13.82 14.99 17.39 18.93 -27.00%
EPS 0.12 -2.04 -1.68 -3.38 -5.51 -0.84 -2.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.17 0.19 0.19 0.21 0.27 0.25 -28.92%
Adjusted Per Share Value based on latest NOSH - 117,142
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 1.17 1.10 1.13 0.99 1.03 1.21 1.28 -5.83%
EPS 0.01 -0.18 -0.11 -0.24 -0.38 -0.06 -0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0149 0.0153 0.0128 0.0135 0.0144 0.0187 0.0169 -8.07%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.43 0.55 0.55 0.60 0.45 0.22 0.28 -
P/RPS 3.64 4.50 3.27 4.34 3.00 1.26 1.48 82.50%
P/EPS 345.27 -26.93 -32.65 -17.73 -8.17 -26.08 -10.76 -
EY 0.29 -3.71 -3.06 -5.64 -12.25 -3.83 -9.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.87 3.24 2.89 3.16 2.14 0.81 1.12 87.58%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 25/05/10 25/02/10 02/12/09 28/08/09 28/05/09 27/02/09 -
Price 0.47 0.43 0.60 0.50 0.50 0.45 0.45 -
P/RPS 3.98 3.52 3.57 3.62 3.34 2.59 2.38 41.01%
P/EPS 377.39 -21.05 -35.61 -14.78 -9.07 -53.35 -17.29 -
EY 0.26 -4.75 -2.81 -6.77 -11.02 -1.87 -5.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.13 2.53 3.16 2.63 2.38 1.67 1.80 44.75%

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