[SANICHI] YoY Quarter Result on 30-Jun-2014 [#4]

Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 141.88%
YoY- 119.75%
View:
Show?
Quarter Result
31/12/18 31/12/17 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 4,144 2,861 11,991 5,323 5,914 1,441 584 29.81%
PBT -10,403 -13,354 -1,336 -5 -1,983 -2,358 -12,473 -2.38%
Tax -284 -2,380 800 428 -159 -25 -142 9.66%
NP -10,687 -15,734 -536 423 -2,142 -2,383 -12,615 -2.18%
-
NP to SH -10,635 -15,734 -536 423 -2,142 -2,383 -12,615 -2.24%
-
Tax Rate - - - - - - - -
Total Cost 14,831 18,595 12,527 4,900 8,056 3,824 13,199 1.56%
-
Net Worth 183,979 182,057 171,959 59,219 29,904 10,998 9,829 47.71%
Dividend
31/12/18 31/12/17 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 183,979 182,057 171,959 59,219 29,904 10,998 9,829 47.71%
NOSH 1,108,000 312,117 1,432,999 422,999 213,600 183,307 163,831 28.98%
Ratio Analysis
31/12/18 31/12/17 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin -257.89% -549.95% -4.47% 7.95% -36.22% -165.37% -2,160.10% -
ROE -5.78% -8.64% -0.31% 0.71% -7.16% -21.67% -128.33% -
Per Share
31/12/18 31/12/17 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 0.52 0.99 0.84 1.26 2.77 0.79 0.36 5.01%
EPS -2.76 -5.44 0.00 0.10 -1.00 -1.30 -7.70 -12.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.63 0.12 0.14 0.14 0.06 0.06 19.59%
Adjusted Per Share Value based on latest NOSH - 422,999
31/12/18 31/12/17 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 0.25 0.17 0.73 0.32 0.36 0.09 0.04 27.63%
EPS -0.65 -0.96 -0.03 0.03 -0.13 -0.15 -0.77 -2.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.112 0.1108 0.1047 0.036 0.0182 0.0067 0.006 47.65%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 31/12/18 29/12/17 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.06 0.105 0.075 0.08 0.075 0.35 0.20 -
P/RPS 11.58 10.61 8.96 6.36 2.71 44.52 56.11 -18.95%
P/EPS -4.51 -1.93 -200.51 80.00 -7.48 -26.92 -2.60 7.61%
EY -22.16 -51.85 -0.50 1.25 -13.37 -3.71 -38.50 -7.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.17 0.63 0.57 0.54 5.83 3.33 -28.79%
Price Multiplier on Announcement Date
31/12/18 31/12/17 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 01/03/19 28/02/18 27/08/15 27/08/14 30/08/13 30/08/12 26/08/11 -
Price 0.06 0.12 0.06 0.105 0.075 0.40 0.22 -
P/RPS 11.58 12.12 7.17 8.34 2.71 50.88 61.72 -19.97%
P/EPS -4.51 -2.20 -160.41 105.00 -7.48 -30.77 -2.86 6.25%
EY -22.16 -45.37 -0.62 0.95 -13.37 -3.25 -35.00 -5.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.19 0.50 0.75 0.54 6.67 3.67 -29.70%

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