[SANICHI] YoY TTM 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- 5.44%
YoY- 56.61%
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 43,195 20,485 14,748 4,209 5,616 18,009 16,186 17.76%
PBT 3,328 581 4,614 -7,556 -17,045 -1,294 -4,055 -
Tax 800 428 -159 128 -75 -90 91 43.63%
NP 4,128 1,009 4,455 -7,428 -17,120 -1,384 -3,964 -
-
NP to SH 3,972 1,009 4,455 -7,428 -17,120 -1,384 -3,964 -
-
Tax Rate -24.04% -73.67% 3.45% - - - - -
Total Cost 39,067 19,476 10,293 11,637 22,736 19,393 20,150 11.66%
-
Net Worth 0 35,339 42,793 8,570 8,234 79,500 22,257 -
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 0 35,339 42,793 8,570 8,234 79,500 22,257 -
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 9.56% 4.93% 30.21% -176.48% -304.84% -7.69% -24.49% -
ROE 0.00% 2.86% 10.41% -86.67% -207.90% -1.74% -17.81% -
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 3.04 6.96 4.82 2.46 3.41 3.40 13.82 -22.29%
EPS 0.28 0.34 1.46 -4.33 -10.40 -0.26 -3.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.12 0.14 0.05 0.05 0.15 0.19 -
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 2.63 1.25 0.90 0.26 0.34 1.10 0.99 17.67%
EPS 0.24 0.06 0.27 -0.45 -1.04 -0.08 -0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0215 0.026 0.0052 0.005 0.0484 0.0135 -
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 2.31 1.65 1.66 13.03 6.45 8.24 4.34 -9.97%
P/EPS 25.08 33.57 5.49 -7.38 -2.12 -107.23 -17.73 -
EY 3.99 2.98 18.22 -13.54 -47.25 -0.93 -5.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.96 0.57 6.40 4.40 1.87 3.16 -
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 3.13 1.44 1.66 10.18 13.20 6.47 3.62 -2.39%
P/EPS 34.03 29.19 5.49 -5.77 -4.33 -84.25 -14.78 -
EY 2.94 3.43 18.22 -17.33 -23.10 -1.19 -6.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.83 0.57 5.00 9.00 1.47 2.63 -

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