[SANICHI] QoQ TTM Result on 31-Dec-2009 [#2]

Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 53.13%
YoY- 35.8%
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 18,009 19,262 18,073 18,539 16,186 16,921 19,839 -6.24%
PBT -1,294 229 -3,068 -1,901 -4,055 -6,249 -1,801 -19.76%
Tax -90 -26 45 43 91 27 839 -
NP -1,384 203 -3,023 -1,858 -3,964 -6,222 -962 27.41%
-
NP to SH -1,384 203 -3,023 -1,858 -3,964 -6,222 -962 27.41%
-
Tax Rate - 11.35% - - - - - -
Total Cost 19,393 19,059 21,096 20,397 20,150 23,143 20,801 -4.56%
-
Net Worth 79,500 24,450 25,159 20,954 22,257 23,711 30,795 88.07%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 79,500 24,450 25,159 20,954 22,257 23,711 30,795 88.07%
NOSH 530,000 163,000 147,999 110,285 117,142 112,910 114,055 178.20%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -7.69% 1.05% -16.73% -10.02% -24.49% -36.77% -4.85% -
ROE -1.74% 0.83% -12.02% -8.87% -17.81% -26.24% -3.12% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 3.40 11.82 12.21 16.81 13.82 14.99 17.39 -66.28%
EPS -0.26 0.12 -2.04 -1.68 -3.38 -5.51 -0.84 -54.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.17 0.19 0.19 0.21 0.27 -32.39%
Adjusted Per Share Value based on latest NOSH - 110,285
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1.10 1.17 1.10 1.13 0.99 1.03 1.21 -6.15%
EPS -0.08 0.01 -0.18 -0.11 -0.24 -0.38 -0.06 21.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0484 0.0149 0.0153 0.0128 0.0135 0.0144 0.0187 88.40%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.28 0.43 0.55 0.55 0.60 0.45 0.22 -
P/RPS 8.24 3.64 4.50 3.27 4.34 3.00 1.26 249.30%
P/EPS -107.23 345.27 -26.93 -32.65 -17.73 -8.17 -26.08 156.42%
EY -0.93 0.29 -3.71 -3.06 -5.64 -12.25 -3.83 -61.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 2.87 3.24 2.89 3.16 2.14 0.81 74.58%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 30/08/10 25/05/10 25/02/10 02/12/09 28/08/09 28/05/09 -
Price 0.22 0.47 0.43 0.60 0.50 0.50 0.45 -
P/RPS 6.47 3.98 3.52 3.57 3.62 3.34 2.59 84.00%
P/EPS -84.25 377.39 -21.05 -35.61 -14.78 -9.07 -53.35 35.57%
EY -1.19 0.26 -4.75 -2.81 -6.77 -11.02 -1.87 -25.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 3.13 2.53 3.16 2.63 2.38 1.67 -8.14%

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