[SANICHI] QoQ TTM Result on 31-Mar-2011 [#3]

Announcement Date
13-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- -43.14%
YoY- -78.9%
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 4,642 5,616 9,445 12,418 14,256 18,009 19,262 -61.17%
PBT -17,115 -17,045 -14,784 -5,410 -3,760 -1,294 229 -
Tax -142 -75 -142 2 -18 -90 -26 209.17%
NP -17,257 -17,120 -14,926 -5,408 -3,778 -1,384 203 -
-
NP to SH -17,257 -17,120 -14,926 -5,408 -3,778 -1,384 203 -
-
Tax Rate - - - - - - 11.35% -
Total Cost 21,899 22,736 24,371 17,826 18,034 19,393 19,059 9.67%
-
Net Worth 8,795 8,234 9,829 20,776 22,708 79,500 24,450 -49.32%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 8,795 8,234 9,829 20,776 22,708 79,500 24,450 -49.32%
NOSH 175,900 164,692 163,831 148,400 162,200 530,000 163,000 5.19%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -371.76% -304.84% -158.03% -43.55% -26.50% -7.69% 1.05% -
ROE -196.21% -207.90% -151.84% -26.03% -16.64% -1.74% 0.83% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 2.64 3.41 5.77 8.37 8.79 3.40 11.82 -63.08%
EPS -9.81 -10.40 -9.11 -3.64 -2.33 -0.26 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.05 0.06 0.14 0.14 0.15 0.15 -51.82%
Adjusted Per Share Value based on latest NOSH - 148,400
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 0.28 0.34 0.57 0.76 0.87 1.10 1.17 -61.35%
EPS -1.05 -1.04 -0.91 -0.33 -0.23 -0.08 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0054 0.005 0.006 0.0126 0.0138 0.0484 0.0149 -49.07%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.85 0.22 0.20 0.20 0.30 0.28 0.43 -
P/RPS 32.21 6.45 3.47 2.39 3.41 8.24 3.64 326.12%
P/EPS -8.66 -2.12 -2.20 -5.49 -12.88 -107.23 345.27 -
EY -11.54 -47.25 -45.55 -18.22 -7.76 -0.93 0.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 17.00 4.40 3.33 1.43 2.14 1.87 2.87 226.31%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 30/11/11 26/08/11 13/06/11 17/02/11 26/11/10 30/08/10 -
Price 0.65 0.45 0.22 0.20 0.28 0.22 0.47 -
P/RPS 24.63 13.20 3.82 2.39 3.19 6.47 3.98 235.95%
P/EPS -6.63 -4.33 -2.41 -5.49 -12.02 -84.25 377.39 -
EY -15.09 -23.10 -41.41 -18.22 -8.32 -1.19 0.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 13.00 9.00 3.67 1.43 2.00 1.47 3.13 157.71%

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