[SENDAI] QoQ TTM Result on 31-Mar-2016 [#1]

Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -126.11%
YoY- -131.56%
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 1,582,428 1,722,958 1,823,074 1,826,752 1,788,804 1,607,994 1,377,550 9.63%
PBT -267,208 -43,359 -33,977 -14 67,906 78,201 63,104 -
Tax -6,881 -6,834 -8,351 -7,707 -6,357 -10,002 -9,246 -17.80%
NP -274,089 -50,193 -42,328 -7,721 61,549 68,199 53,858 -
-
NP to SH -278,883 -57,141 -49,839 -14,456 55,365 64,283 52,610 -
-
Tax Rate - - - - 9.36% 12.79% 14.65% -
Total Cost 1,856,517 1,773,151 1,865,402 1,834,473 1,727,255 1,539,795 1,323,692 25.16%
-
Net Worth 866,709 1,022,157 982,841 989,938 774,554 1,155,621 991,718 -8.55%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - 19,376 19,376 -
Div Payout % - - - - - 30.14% 36.83% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 866,709 1,022,157 982,841 989,938 774,554 1,155,621 991,718 -8.55%
NOSH 773,847 774,361 773,890 773,389 774,554 775,585 774,780 -0.07%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -17.32% -2.91% -2.32% -0.42% 3.44% 4.24% 3.91% -
ROE -32.18% -5.59% -5.07% -1.46% 7.15% 5.56% 5.30% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 204.49 222.50 235.57 236.20 230.95 207.33 177.80 9.72%
EPS -36.04 -7.38 -6.44 -1.87 7.15 8.29 6.79 -
DPS 0.00 0.00 0.00 0.00 0.00 2.50 2.50 -
NAPS 1.12 1.32 1.27 1.28 1.00 1.49 1.28 -8.48%
Adjusted Per Share Value based on latest NOSH - 773,389
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 202.61 220.61 233.43 233.90 229.04 205.89 176.38 9.63%
EPS -35.71 -7.32 -6.38 -1.85 7.09 8.23 6.74 -
DPS 0.00 0.00 0.00 0.00 0.00 2.48 2.48 -
NAPS 1.1097 1.3088 1.2584 1.2675 0.9917 1.4797 1.2698 -8.55%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.575 0.475 0.465 0.73 0.765 0.775 0.90 -
P/RPS 0.28 0.21 0.20 0.31 0.33 0.37 0.51 -32.82%
P/EPS -1.60 -6.44 -7.22 -39.05 10.70 9.35 13.25 -
EY -62.68 -15.53 -13.85 -2.56 9.34 10.69 7.54 -
DY 0.00 0.00 0.00 0.00 0.00 3.23 2.78 -
P/NAPS 0.51 0.36 0.37 0.57 0.77 0.52 0.70 -18.95%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 30/11/16 29/08/16 30/05/16 29/02/16 30/11/15 24/08/15 -
Price 0.53 0.52 0.44 0.605 0.69 0.855 0.725 -
P/RPS 0.26 0.23 0.19 0.26 0.30 0.41 0.41 -26.08%
P/EPS -1.47 -7.05 -6.83 -32.37 9.65 10.32 10.68 -
EY -68.00 -14.19 -14.64 -3.09 10.36 9.69 9.37 -
DY 0.00 0.00 0.00 0.00 0.00 2.92 3.45 -
P/NAPS 0.47 0.39 0.35 0.47 0.69 0.57 0.57 -12.01%

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