[SANICHI] QoQ TTM Result on 30-Sep-2010 [#1]

Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -781.77%
YoY- 65.09%
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 9,445 12,418 14,256 18,009 19,262 18,073 18,539 -36.29%
PBT -14,784 -5,410 -3,760 -1,294 229 -3,068 -1,901 294.00%
Tax -142 2 -18 -90 -26 45 43 -
NP -14,926 -5,408 -3,778 -1,384 203 -3,023 -1,858 302.64%
-
NP to SH -14,926 -5,408 -3,778 -1,384 203 -3,023 -1,858 302.64%
-
Tax Rate - - - - 11.35% - - -
Total Cost 24,371 17,826 18,034 19,393 19,059 21,096 20,397 12.63%
-
Net Worth 9,829 20,776 22,708 79,500 24,450 25,159 20,954 -39.71%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 9,829 20,776 22,708 79,500 24,450 25,159 20,954 -39.71%
NOSH 163,831 148,400 162,200 530,000 163,000 147,999 110,285 30.28%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -158.03% -43.55% -26.50% -7.69% 1.05% -16.73% -10.02% -
ROE -151.84% -26.03% -16.64% -1.74% 0.83% -12.02% -8.87% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 5.77 8.37 8.79 3.40 11.82 12.21 16.81 -51.07%
EPS -9.11 -3.64 -2.33 -0.26 0.12 -2.04 -1.68 209.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.14 0.14 0.15 0.15 0.17 0.19 -53.72%
Adjusted Per Share Value based on latest NOSH - 530,000
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 0.57 0.76 0.87 1.10 1.17 1.10 1.13 -36.71%
EPS -0.91 -0.33 -0.23 -0.08 0.01 -0.18 -0.11 310.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.006 0.0126 0.0138 0.0484 0.0149 0.0153 0.0128 -39.74%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.20 0.20 0.30 0.28 0.43 0.55 0.55 -
P/RPS 3.47 2.39 3.41 8.24 3.64 4.50 3.27 4.04%
P/EPS -2.20 -5.49 -12.88 -107.23 345.27 -26.93 -32.65 -83.52%
EY -45.55 -18.22 -7.76 -0.93 0.29 -3.71 -3.06 508.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.33 1.43 2.14 1.87 2.87 3.24 2.89 9.93%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 13/06/11 17/02/11 26/11/10 30/08/10 25/05/10 25/02/10 -
Price 0.22 0.20 0.28 0.22 0.47 0.43 0.60 -
P/RPS 3.82 2.39 3.19 6.47 3.98 3.52 3.57 4.62%
P/EPS -2.41 -5.49 -12.02 -84.25 377.39 -21.05 -35.61 -83.47%
EY -41.41 -18.22 -8.32 -1.19 0.26 -4.75 -2.81 504.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.67 1.43 2.00 1.47 3.13 2.53 3.16 10.51%

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