[SANICHI] YoY Annualized Quarter Result on 30-Sep-2014 [#1]

Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 3.42%
YoY- -67.88%
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 36,260 27,490 21,016 19,588 27,300 5,524 4,068 39.98%
PBT -1,336 -2,926 5,692 2,356 7,336 -7,468 -8,564 -24.84%
Tax -40 -169 0 0 0 0 0 -
NP -1,376 -3,096 5,692 2,356 7,336 -7,468 -8,564 -24.50%
-
NP to SH -1,376 -3,096 5,692 2,356 7,336 -6,856 -8,564 -24.50%
-
Tax Rate - - 0.00% 0.00% 0.00% - - -
Total Cost 37,636 30,586 15,324 17,232 19,964 12,992 12,632 18.27%
-
Net Worth 152,100 197,434 170,759 35,339 42,793 8,570 8,234 56.57%
Dividend
31/03/18 31/03/17 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 152,100 197,434 170,759 35,339 42,793 8,570 8,234 56.57%
NOSH 370,136 858,410 1,422,999 294,499 305,666 171,400 164,692 13.25%
Ratio Analysis
31/03/18 31/03/17 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -3.79% -11.26% 27.08% 12.03% 26.87% -135.19% -210.52% -
ROE -0.90% -1.57% 3.33% 6.67% 17.14% -80.00% -104.00% -
Per Share
31/03/18 31/03/17 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 12.63 3.20 1.48 6.65 8.93 3.22 2.47 28.51%
EPS 0.40 -0.36 0.40 0.80 2.40 -4.00 -5.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.23 0.12 0.12 0.14 0.05 0.05 43.76%
Adjusted Per Share Value based on latest NOSH - 294,499
31/03/18 31/03/17 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 2.21 1.67 1.28 1.19 1.66 0.34 0.25 39.80%
EPS -0.08 -0.19 0.35 0.14 0.45 -0.42 -0.52 -25.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0926 0.1202 0.1039 0.0215 0.026 0.0052 0.005 56.63%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/03/18 31/03/17 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.095 0.085 0.07 0.115 0.08 0.32 0.22 -
P/RPS 0.75 5.21 4.74 1.73 0.90 9.93 8.91 -31.64%
P/EPS -19.81 -7.71 17.50 14.38 3.33 -8.00 -4.23 26.79%
EY -5.05 -12.98 5.71 6.96 30.00 -12.50 -23.64 -21.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.37 0.58 0.96 0.57 6.40 4.40 -38.82%
Price Multiplier on Announcement Date
31/03/18 31/03/17 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 19/06/18 19/05/17 23/11/15 28/11/14 29/11/13 30/11/12 30/11/11 -
Price 0.105 0.08 0.095 0.10 0.08 0.25 0.45 -
P/RPS 0.83 4.90 6.43 1.50 0.90 7.76 18.22 -37.80%
P/EPS -21.90 -7.25 23.75 12.50 3.33 -6.25 -8.65 15.35%
EY -4.57 -13.79 4.21 8.00 30.00 -16.00 -11.56 -13.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.35 0.79 0.83 0.57 5.00 9.00 -44.30%

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