[SANICHI] QoQ TTM Result on 31-Mar-2007 [#3]

Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 20.29%
YoY--%
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 26,130 25,515 24,904 16,998 11,662 5,632 0 -
PBT 5,900 5,901 7,210 4,010 3,403 2,034 0 -
Tax -784 -547 -835 -335 -348 -420 0 -
NP 5,116 5,354 6,375 3,675 3,055 1,614 0 -
-
NP to SH 5,116 5,354 6,375 3,675 3,055 1,614 0 -
-
Tax Rate 13.29% 9.27% 11.58% 8.35% 10.23% 20.65% - -
Total Cost 21,014 20,161 18,529 13,323 8,607 4,018 0 -
-
Net Worth 30,621 32,022 29,184 29,759 0 20,887 0 -
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 30,621 32,022 29,184 29,759 0 20,887 0 -
NOSH 109,363 118,600 112,249 124,000 110,846 94,941 0 -
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 19.58% 20.98% 25.60% 21.62% 26.20% 28.66% 0.00% -
ROE 16.71% 16.72% 21.84% 12.35% 0.00% 7.73% 0.00% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 23.89 21.51 22.19 13.71 10.52 5.93 0.00 -
EPS 4.68 4.51 5.68 2.96 2.76 1.70 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.27 0.26 0.24 0.00 0.22 0.12 75.64%
Adjusted Per Share Value based on latest NOSH - 124,000
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 1.59 1.55 1.52 1.03 0.71 0.34 0.00 -
EPS 0.31 0.33 0.39 0.22 0.19 0.10 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0186 0.0195 0.0178 0.0181 0.00 0.0127 0.12 -71.04%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 - -
Price 1.52 1.50 1.55 1.98 1.85 1.67 0.00 -
P/RPS 6.36 6.97 6.99 14.44 17.58 28.15 0.00 -
P/EPS 32.49 33.23 27.29 66.81 67.12 98.24 0.00 -
EY 3.08 3.01 3.66 1.50 1.49 1.02 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.43 5.56 5.96 8.25 0.00 7.59 0.00 -
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 30/11/07 29/08/07 - - - - -
Price 1.40 1.27 1.50 0.00 0.00 0.00 0.00 -
P/RPS 5.86 5.90 6.76 0.00 0.00 0.00 0.00 -
P/EPS 29.93 28.13 26.41 0.00 0.00 0.00 0.00 -
EY 3.34 3.55 3.79 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.00 4.70 5.77 0.00 0.00 0.00 0.00 -

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