[SANICHI] QoQ TTM Result on 30-Sep-2015 [#1]

Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 26.58%
YoY- 293.66%
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 36,663 32,988 37,685 43,195 42,838 36,170 24,722 30.07%
PBT 6,845 2,145 2,312 3,328 2,494 3,825 1,382 190.84%
Tax -3,065 800 800 800 800 428 428 -
NP 3,780 2,945 3,112 4,128 3,294 4,253 1,810 63.45%
-
NP to SH 3,780 3,013 3,180 3,972 3,138 4,029 1,586 78.52%
-
Tax Rate 44.78% -37.30% -34.60% -24.04% -32.08% -11.19% -30.97% -
Total Cost 32,883 30,043 34,573 39,067 39,544 31,917 22,912 27.26%
-
Net Worth 280,413 138,109 0 0 171,959 0 82,719 125.83%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 280,413 138,109 0 0 171,959 0 82,719 125.83%
NOSH 572,273 1,150,909 847,999 1,422,999 1,432,999 1,432,999 751,999 -16.66%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 10.31% 8.93% 8.26% 9.56% 7.69% 11.76% 7.32% -
ROE 1.35% 2.18% 0.00% 0.00% 1.82% 0.00% 1.92% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 6.41 2.87 4.44 3.04 2.99 2.52 3.29 56.05%
EPS 0.66 0.26 0.38 0.28 0.22 0.28 0.21 114.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.12 0.00 0.00 0.12 0.00 0.11 170.97%
Adjusted Per Share Value based on latest NOSH - 1,422,999
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 2.23 2.01 2.29 2.63 2.61 2.20 1.50 30.29%
EPS 0.23 0.18 0.19 0.24 0.19 0.25 0.10 74.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1707 0.0841 0.00 0.00 0.1047 0.00 0.0503 125.99%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.135 0.05 0.085 0.07 0.075 0.095 0.09 -
P/RPS 2.11 1.74 1.91 2.31 2.51 3.76 2.74 -15.99%
P/EPS 20.44 19.10 22.67 25.08 34.25 33.79 42.67 -38.80%
EY 4.89 5.24 4.41 3.99 2.92 2.96 2.34 63.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.42 0.00 0.00 0.63 0.00 0.82 -51.17%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 20/05/16 26/02/16 23/11/15 27/08/15 29/05/15 27/02/15 -
Price 0.08 0.19 0.05 0.095 0.06 0.09 0.09 -
P/RPS 1.25 6.63 1.13 3.13 2.01 3.57 2.74 -40.76%
P/EPS 12.11 72.58 13.33 34.03 27.40 32.01 42.67 -56.84%
EY 8.26 1.38 7.50 2.94 3.65 3.12 2.34 132.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 1.58 0.00 0.00 0.50 0.00 0.82 -66.39%

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