[SANICHI] QoQ TTM Result on 31-Dec-2012 [#2]

Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -13.11%
YoY- 51.31%
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 14,748 9,304 4,831 4,507 4,209 3,845 2,988 189.60%
PBT 4,614 913 538 -8,530 -7,556 -7,830 -17,945 -
Tax -159 -6 128 128 128 -25 -142 7.82%
NP 4,455 907 666 -8,402 -7,428 -7,855 -18,087 -
-
NP to SH 4,455 907 666 -8,402 -7,428 -7,855 -18,087 -
-
Tax Rate 3.45% 0.66% -23.79% - - - - -
Total Cost 10,293 8,397 4,165 12,909 11,637 11,700 21,075 -37.95%
-
Net Worth 42,793 29,904 20,678 5,075 8,570 10,998 13,973 110.74%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 42,793 29,904 20,678 5,075 8,570 10,998 13,973 110.74%
NOSH 305,666 213,600 129,241 39,042 171,400 183,307 174,666 45.17%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 30.21% 9.75% 13.79% -186.42% -176.48% -204.29% -605.32% -
ROE 10.41% 3.03% 3.22% -165.54% -86.67% -71.42% -129.44% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 4.82 4.36 3.74 11.54 2.46 2.10 1.71 99.41%
EPS 1.46 0.42 0.52 -21.52 -4.33 -4.29 -10.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.16 0.13 0.05 0.06 0.08 45.17%
Adjusted Per Share Value based on latest NOSH - 39,042
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 0.90 0.57 0.29 0.27 0.26 0.23 0.18 192.11%
EPS 0.27 0.06 0.04 -0.51 -0.45 -0.48 -1.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.026 0.0182 0.0126 0.0031 0.0052 0.0067 0.0085 110.57%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.08 0.075 0.075 0.25 0.32 0.35 0.57 -
P/RPS 1.66 1.72 2.01 2.17 13.03 16.69 33.32 -86.43%
P/EPS 5.49 17.66 14.55 -1.16 -7.38 -8.17 -5.50 -
EY 18.22 5.66 6.87 -86.08 -13.54 -12.24 -18.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.54 0.47 1.92 6.40 5.83 7.13 -81.41%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 30/08/13 29/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 0.08 0.075 0.08 0.11 0.25 0.40 0.35 -
P/RPS 1.66 1.72 2.14 0.95 10.18 19.07 20.46 -81.22%
P/EPS 5.49 17.66 15.52 -0.51 -5.77 -9.33 -3.38 -
EY 18.22 5.66 6.44 -195.64 -17.33 -10.71 -29.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.54 0.50 0.85 5.00 6.67 4.38 -74.28%

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