[SANICHI] QoQ TTM Result on 31-Mar-2017 [#1]

Announcement Date
19-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -239.6%
YoY- -174.64%
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 19,656 25,096 30,021 36,325 42,408 40,224 36,663 -33.92%
PBT -15,602 -2,244 -3,292 1,297 4,676 5,464 6,845 -
Tax -2,462 -82 -124 -3,453 -3,065 -3,065 -3,065 -13.55%
NP -18,064 -2,326 -3,416 -2,156 1,611 2,399 3,780 -
-
NP to SH -18,064 -2,326 -3,416 -2,249 1,611 2,399 3,780 -
-
Tax Rate - - - 266.23% 65.55% 56.09% 44.78% -
Total Cost 37,720 27,422 33,437 38,481 40,797 37,825 32,883 9.55%
-
Net Worth 182,057 191,569 366,891 197,434 0 206,018 280,413 -24.96%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 182,057 191,569 366,891 197,434 0 206,018 280,413 -24.96%
NOSH 312,117 290,256 858,915 858,410 858,410 858,410 572,273 -33.17%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -91.90% -9.27% -11.38% -5.94% 3.80% 5.96% 10.31% -
ROE -9.92% -1.21% -0.93% -1.14% 0.00% 1.16% 1.35% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 6.80 8.65 1.80 4.23 4.94 4.69 6.41 4.00%
EPS -6.25 -0.80 -0.20 -0.26 0.19 0.28 0.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.66 0.22 0.23 0.00 0.24 0.49 18.18%
Adjusted Per Share Value based on latest NOSH - 858,410
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 1.20 1.53 1.83 2.21 2.58 2.45 2.23 -33.76%
EPS -1.10 -0.14 -0.21 -0.14 0.10 0.15 0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1108 0.1166 0.2233 0.1202 0.00 0.1254 0.1707 -24.97%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.105 0.16 0.07 0.085 0.065 0.08 0.135 -
P/RPS 1.54 1.85 3.89 2.01 1.32 1.71 2.11 -18.88%
P/EPS -1.68 -19.97 -34.17 -32.44 34.63 28.63 20.44 -
EY -59.53 -5.01 -2.93 -3.08 2.89 3.49 4.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.24 0.32 0.37 0.00 0.33 0.28 -28.23%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 24/11/17 30/08/17 19/05/17 27/02/17 25/11/16 30/08/16 -
Price 0.12 0.10 0.18 0.08 0.07 0.07 0.08 -
P/RPS 1.76 1.16 10.00 1.89 1.42 1.49 1.25 25.54%
P/EPS -1.92 -12.48 -87.88 -30.53 37.30 25.05 12.11 -
EY -52.09 -8.01 -1.14 -3.27 2.68 3.99 8.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.15 0.82 0.35 0.00 0.29 0.16 12.10%

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