[SANICHI] YoY Annualized Quarter Result on 30-Jun-2015 [#4]

Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- -46.99%
YoY- 9.39%
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/12/17 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 21,488 31,690 36,772 42,838 22,413 9,304 3,845 25.76%
PBT -20,095 -14,871 -15,557 2,190 1,850 912 -7,830 13.37%
Tax 14 -714 -2,335 800 428 -6 -25 -
NP -20,081 -15,585 -17,892 2,990 2,278 906 -7,855 13.31%
-
NP to SH -19,884 -15,532 -17,892 2,492 2,278 906 -7,855 13.17%
-
Tax Rate - - - -36.53% -23.14% 0.66% - -
Total Cost 41,569 47,275 54,664 39,848 20,135 8,398 11,700 18.39%
-
Net Worth 243,935 183,979 182,057 119,639 45,080 25,536 10,473 52.09%
Dividend
31/12/19 31/12/18 31/12/17 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 31/12/18 31/12/17 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 243,935 183,979 182,057 119,639 45,080 25,536 10,473 52.09%
NOSH 1,108,795 1,108,000 312,117 996,999 322,000 182,400 174,555 27.92%
Ratio Analysis
31/12/19 31/12/18 31/12/17 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -93.45% -49.18% -48.66% 6.98% 10.16% 9.74% -204.29% -
ROE -8.15% -8.44% -9.83% 2.08% 5.05% 3.55% -75.00% -
Per Share
31/12/19 31/12/18 31/12/17 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 1.94 3.96 12.72 4.30 6.96 5.10 2.20 -1.66%
EPS 1.79 -4.03 -6.19 0.35 0.70 0.50 -4.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.23 0.63 0.12 0.14 0.14 0.06 18.89%
Adjusted Per Share Value based on latest NOSH - 1,432,999
31/12/19 31/12/18 31/12/17 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 1.31 1.93 2.24 2.61 1.36 0.57 0.23 26.08%
EPS -1.21 -0.95 -1.09 0.15 0.14 0.06 -0.48 13.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1485 0.112 0.1108 0.0728 0.0274 0.0155 0.0064 52.02%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 31/12/19 31/12/18 29/12/17 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.05 0.06 0.105 0.075 0.08 0.075 0.35 -
P/RPS 2.58 1.51 0.83 1.75 1.15 1.47 15.89 -21.50%
P/EPS -2.79 -3.09 -1.70 30.01 11.31 15.10 -7.78 -12.76%
EY -35.87 -32.36 -58.97 3.33 8.84 6.62 -12.86 14.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.26 0.17 0.63 0.57 0.54 5.83 -34.99%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/02/20 01/03/19 28/02/18 27/08/15 27/08/14 30/08/13 30/08/12 -
Price 0.05 0.06 0.12 0.06 0.105 0.075 0.40 -
P/RPS 2.58 1.51 0.94 1.40 1.51 1.47 18.16 -22.89%
P/EPS -2.79 -3.09 -1.94 24.00 14.84 15.10 -8.89 -14.30%
EY -35.87 -32.36 -51.60 4.17 6.74 6.62 -11.25 16.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.26 0.19 0.50 0.75 0.54 6.67 -36.14%

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