[SANICHI] YoY Cumulative Quarter Result on 30-Sep-2012 [#1]

Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 78.18%
YoY- 19.94%
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 5,254 4,897 6,825 1,381 1,017 4,846 6,099 -2.45%
PBT 1,423 589 1,834 -1,867 -2,141 120 1,643 -2.36%
Tax 0 0 0 0 0 -67 -3 -
NP 1,423 589 1,834 -1,867 -2,141 53 1,640 -2.33%
-
NP to SH 1,423 589 1,834 -1,714 -2,141 53 1,640 -2.33%
-
Tax Rate 0.00% 0.00% 0.00% - - 55.83% 0.18% -
Total Cost 3,831 4,308 4,991 3,248 3,158 4,793 4,459 -2.49%
-
Net Worth 170,759 35,339 42,793 8,570 8,234 79,500 22,257 40.41%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 170,759 35,339 42,793 8,570 8,234 79,500 22,257 40.41%
NOSH 1,422,999 294,499 305,666 171,400 164,692 530,000 117,142 51.58%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 27.08% 12.03% 26.87% -135.19% -210.52% 1.09% 26.89% -
ROE 0.83% 1.67% 4.29% -20.00% -26.00% 0.07% 7.37% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 0.37 1.66 2.23 0.81 0.62 0.91 5.21 -35.63%
EPS 0.10 0.20 0.60 -1.00 -1.30 0.01 1.40 -35.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.14 0.05 0.05 0.15 0.19 -7.36%
Adjusted Per Share Value based on latest NOSH - 171,400
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 0.32 0.30 0.42 0.08 0.06 0.29 0.37 -2.38%
EPS 0.09 0.04 0.11 -0.10 -0.13 0.00 0.10 -1.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1039 0.0215 0.026 0.0052 0.005 0.0484 0.0135 40.49%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.07 0.115 0.08 0.32 0.22 0.28 0.60 -
P/RPS 18.96 6.92 3.58 39.72 35.63 30.62 11.52 8.65%
P/EPS 70.00 57.50 13.33 -32.00 -16.92 2,800.00 42.86 8.51%
EY 1.43 1.74 7.50 -3.13 -5.91 0.04 2.33 -7.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.96 0.57 6.40 4.40 1.87 3.16 -24.60%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 23/11/15 28/11/14 29/11/13 30/11/12 30/11/11 26/11/10 02/12/09 -
Price 0.095 0.10 0.08 0.25 0.45 0.22 0.50 -
P/RPS 25.73 6.01 3.58 31.03 72.87 24.06 9.60 17.84%
P/EPS 95.00 50.00 13.33 -25.00 -34.62 2,200.00 35.71 17.70%
EY 1.05 2.00 7.50 -4.00 -2.89 0.05 2.80 -15.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.83 0.57 5.00 9.00 1.47 2.63 -18.15%

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