[SANICHI] YoY Annualized Quarter Result on 31-Dec-2013 [#2]

Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -22.55%
YoY- 163.89%
View:
Show?
Annualized Quarter Result
30/06/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 32,750 22,742 33,048 28,430 4,500 3,176 12,782 15.57%
PBT -3,592 4,432 4,186 5,682 -9,200 -7,800 -3,138 2.10%
Tax -135 0 0 0 306 0 0 -
NP -3,727 4,432 4,186 5,682 -8,894 -7,800 -3,138 2.68%
-
NP to SH -3,727 3,876 4,186 5,682 -8,894 -7,800 -3,138 2.68%
-
Tax Rate - 0.00% 0.00% 0.00% - - - -
Total Cost 36,477 18,310 28,862 22,748 13,394 10,976 15,920 13.60%
-
Net Worth 366,891 116,279 115,114 47,350 4,777 8,124 21,966 54.19%
Dividend
30/06/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 366,891 116,279 115,114 47,350 4,777 8,124 21,966 54.19%
NOSH 858,915 968,999 1,046,499 315,666 36,752 162,499 156,900 29.88%
Ratio Analysis
30/06/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -11.38% 19.49% 12.67% 19.99% -197.64% -245.59% -24.55% -
ROE -1.02% 3.33% 3.64% 12.00% -186.15% -96.00% -14.29% -
Per Share
30/06/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 1.96 2.35 3.16 9.01 12.24 1.95 8.15 -19.68%
EPS -0.22 0.40 0.40 1.80 -24.20 -4.80 -2.00 -28.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.12 0.11 0.15 0.13 0.05 0.14 7.19%
Adjusted Per Share Value based on latest NOSH - 335,666
30/06/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 1.99 1.38 2.01 1.73 0.27 0.19 0.78 15.49%
EPS -0.23 0.24 0.25 0.35 -0.54 -0.47 -0.19 2.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2233 0.0708 0.0701 0.0288 0.0029 0.0049 0.0134 54.14%
Price Multiplier on Financial Quarter End Date
30/06/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/06/17 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.07 0.085 0.09 0.08 0.25 0.85 0.30 -
P/RPS 3.56 3.62 2.85 0.89 2.04 43.49 3.68 -0.50%
P/EPS -31.32 21.25 22.50 4.44 -1.03 -17.71 -15.00 11.98%
EY -3.19 4.71 4.44 22.50 -96.80 -5.65 -6.67 -10.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.71 0.82 0.53 1.92 17.00 2.14 -25.34%
Price Multiplier on Announcement Date
30/06/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/08/17 26/02/16 27/02/15 28/02/14 28/02/13 29/02/12 17/02/11 -
Price 0.18 0.05 0.09 0.075 0.11 0.65 0.28 -
P/RPS 9.17 2.13 2.85 0.83 0.90 33.26 3.44 16.27%
P/EPS -80.53 12.50 22.50 4.17 -0.45 -13.54 -14.00 30.87%
EY -1.24 8.00 4.44 24.00 -220.00 -7.38 -7.14 -23.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.42 0.82 0.50 0.85 13.00 2.00 -12.81%

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