[SANICHI] YoY TTM Result on 30-Sep-2007 [#1]

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
TTM Result
Revenue	18,009	16,186	24,745	25,515	5,632	33.69%
YoY %	11.26%	-34.59%	-3.02%	353.04%	-	-
Horiz. %	319.76%	287.39%	439.36%	453.04%	100.00%	-
PBT	-1,294	-4,055	-919	5,901	2,034	-
YoY %	68.09%	-341.24%	-115.57%	190.12%	-	-
Horiz. %	-63.62%	-199.36%	-45.18%	290.12%	100.00%	-
Tax	-90	91	562	-547	-420	-31.94%
YoY %	-198.90%	-83.81%	202.74%	-30.24%	-	-
Horiz. %	21.43%	-21.67%	-133.81%	130.24%	100.00%	-
NP	-1,384	-3,964	-357	5,354	1,614	-
YoY %	65.09%	-1,010.36%	-106.67%	231.72%	-	-
Horiz. %	-85.75%	-245.60%	-22.12%	331.72%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	-1,384	-3,964	-357	5,354	1,614	-
YoY %	65.09%	-1,010.36%	-106.67%	231.72%	-	-
Horiz. %	-85.75%	-245.60%	-22.12%	331.72%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	-	-	-	9.27%	20.65%	-
YoY %	-	-	-	-55.11%	-	-
Horiz. %	-	-	-	44.89%	100.00%	-
Total Cost	19,393	20,150	25,102	20,161	4,018	48.18%
YoY %	-3.76%	-19.73%	24.51%	401.77%	-	-
Horiz. %	482.65%	501.49%	624.74%	501.77%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	79,500	22,257	32,135	32,022	20,887	39.64%
YoY %	257.19%	-30.74%	0.35%	53.31%	-	-
Horiz. %	380.62%	106.56%	153.85%	153.31%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	79,500	22,257	32,135	32,022	20,887	39.64%
YoY %	257.19%	-30.74%	0.35%	53.31%	-	-
Horiz. %	380.62%	106.56%	153.85%	153.31%	100.00%	-
NOSH	530,000	117,142	123,600	118,600	94,941	53.66%
YoY %	352.44%	-5.22%	4.22%	24.92%	-	-
Horiz. %	558.24%	123.38%	130.19%	124.92%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	-7.69%	-24.49%	-1.44%	20.98%	28.66%	-
YoY %	68.60%	-1,600.69%	-106.86%	-26.80%	-	-
Horiz. %	-26.83%	-85.45%	-5.02%	73.20%	100.00%	-
ROE	-1.74%	-17.81%	-1.11%	16.72%	7.73%	-
YoY %	90.23%	-1,504.50%	-106.64%	116.30%	-	-
Horiz. %	-22.51%	-230.40%	-14.36%	216.30%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	3.40	13.82	20.02	21.51	5.93	-12.97%
YoY %	-75.40%	-30.97%	-6.93%	262.73%	-	-
Horiz. %	57.34%	233.05%	337.61%	362.73%	100.00%	-
EPS	-0.26	-3.38	-0.29	4.51	1.70	-
YoY %	92.31%	-1,065.52%	-106.43%	165.29%	-	-
Horiz. %	-15.29%	-198.82%	-17.06%	265.29%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.15	0.19	0.26	0.27	0.22	-9.12%
YoY %	-21.05%	-26.92%	-3.70%	22.73%	-	-
Horiz. %	68.18%	86.36%	118.18%	122.73%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 118,600
RPS	1.10	0.99	1.51	1.55	0.34	34.08%
YoY %	11.11%	-34.44%	-2.58%	355.88%	-	-
Horiz. %	323.53%	291.18%	444.12%	455.88%	100.00%	-
EPS	-0.08	-0.24	-0.02	0.33	0.10	-
YoY %	66.67%	-1,100.00%	-106.06%	230.00%	-	-
Horiz. %	-80.00%	-240.00%	-20.00%	330.00%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.0484	0.0135	0.0196	0.0195	0.0127	39.68%
YoY %	258.52%	-31.12%	0.51%	53.54%	-	-
Horiz. %	381.10%	106.30%	154.33%	153.54%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	0.28	0.60	0.62	1.50	1.67	-
P/RPS	8.24	4.34	3.10	6.97	28.15	-26.42%
YoY %	89.86%	40.00%	-55.52%	-75.24%	-	-
Horiz. %	29.27%	15.42%	11.01%	24.76%	100.00%	-
P/EPS	-107.23	-17.73	-214.66	33.23	98.24	-
YoY %	-504.79%	91.74%	-745.98%	-66.17%	-	-
Horiz. %	-109.15%	-18.05%	-218.51%	33.83%	100.00%	-
EY	-0.93	-5.64	-0.47	3.01	1.02	-
YoY %	83.51%	-1,100.00%	-115.61%	195.10%	-	-
Horiz. %	-91.18%	-552.94%	-46.08%	295.10%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	1.87	3.16	2.38	5.56	7.59	-29.53%
YoY %	-40.82%	32.77%	-57.19%	-26.75%	-	-
Horiz. %	24.64%	41.63%	31.36%	73.25%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	26/11/10	02/12/09	01/12/08	30/11/07	-	-
Price	0.22	0.50	0.50	1.27	0.00	-
P/RPS	6.47	3.62	2.50	5.90	0.00	-
YoY %	78.73%	44.80%	-57.63%	0.00%	-	-
Horiz. %	109.66%	61.36%	42.37%	100.00%	-	-
P/EPS	-84.25	-14.78	-173.11	28.13	0.00	-
YoY %	-470.03%	91.46%	-715.39%	0.00%	-	-
Horiz. %	-299.50%	-52.54%	-615.39%	100.00%	-	-
EY	-1.19	-6.77	-0.58	3.55	0.00	-
YoY %	82.42%	-1,067.24%	-116.34%	0.00%	-	-
Horiz. %	-33.52%	-190.70%	-16.34%	100.00%	-	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	1.47	2.63	1.92	4.70	0.00	-
YoY %	-44.11%	36.98%	-59.15%	0.00%	-	-
Horiz. %	31.28%	55.96%	40.85%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos