[SENDAI] QoQ TTM Result on 30-Jun-2016 [#2]

Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -244.76%
YoY- -194.73%
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 1,537,671 1,582,428 1,722,958 1,823,074 1,826,752 1,788,804 1,607,994 -2.93%
PBT -201,755 -267,208 -43,359 -33,977 -14 67,906 78,201 -
Tax -5,692 -6,881 -6,834 -8,351 -7,707 -6,357 -10,002 -31.30%
NP -207,447 -274,089 -50,193 -42,328 -7,721 61,549 68,199 -
-
NP to SH -213,194 -278,883 -57,141 -49,839 -14,456 55,365 64,283 -
-
Tax Rate - - - - - 9.36% 12.79% -
Total Cost 1,745,118 1,856,517 1,773,151 1,865,402 1,834,473 1,727,255 1,539,795 8.69%
-
Net Worth 883,297 866,709 1,022,157 982,841 989,938 774,554 1,155,621 -16.38%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - 19,376 -
Div Payout % - - - - - - 30.14% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 883,297 866,709 1,022,157 982,841 989,938 774,554 1,155,621 -16.38%
NOSH 774,822 773,847 774,361 773,890 773,389 774,554 775,585 -0.06%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -13.49% -17.32% -2.91% -2.32% -0.42% 3.44% 4.24% -
ROE -24.14% -32.18% -5.59% -5.07% -1.46% 7.15% 5.56% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 198.45 204.49 222.50 235.57 236.20 230.95 207.33 -2.87%
EPS -27.52 -36.04 -7.38 -6.44 -1.87 7.15 8.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
NAPS 1.14 1.12 1.32 1.27 1.28 1.00 1.49 -16.33%
Adjusted Per Share Value based on latest NOSH - 773,890
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 196.88 202.61 220.61 233.43 233.90 229.04 205.89 -2.93%
EPS -27.30 -35.71 -7.32 -6.38 -1.85 7.09 8.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.48 -
NAPS 1.131 1.1097 1.3088 1.2584 1.2675 0.9917 1.4797 -16.38%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.685 0.575 0.475 0.465 0.73 0.765 0.775 -
P/RPS 0.35 0.28 0.21 0.20 0.31 0.33 0.37 -3.63%
P/EPS -2.49 -1.60 -6.44 -7.22 -39.05 10.70 9.35 -
EY -40.17 -62.68 -15.53 -13.85 -2.56 9.34 10.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.23 -
P/NAPS 0.60 0.51 0.36 0.37 0.57 0.77 0.52 10.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 25/05/17 28/02/17 30/11/16 29/08/16 30/05/16 29/02/16 30/11/15 -
Price 0.98 0.53 0.52 0.44 0.605 0.69 0.855 -
P/RPS 0.49 0.26 0.23 0.19 0.26 0.30 0.41 12.60%
P/EPS -3.56 -1.47 -7.05 -6.83 -32.37 9.65 10.32 -
EY -28.08 -68.00 -14.19 -14.64 -3.09 10.36 9.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.92 -
P/NAPS 0.86 0.47 0.39 0.35 0.47 0.69 0.57 31.51%

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