[SANICHI] YoY TTM Result on 30-Sep-2013 [#1]

Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 391.18%
YoY- 159.98%
View:
Show?
TTM Result
31/03/17 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 36,325 43,195 20,485 14,748 4,209 5,616 18,009 11.39%
PBT 1,297 3,328 581 4,614 -7,556 -17,045 -1,294 -
Tax -3,453 800 428 -159 128 -75 -90 75.19%
NP -2,156 4,128 1,009 4,455 -7,428 -17,120 -1,384 7.05%
-
NP to SH -2,249 3,972 1,009 4,455 -7,428 -17,120 -1,384 7.75%
-
Tax Rate 266.23% -24.04% -73.67% 3.45% - - - -
Total Cost 38,481 39,067 19,476 10,293 11,637 22,736 19,393 11.11%
-
Net Worth 197,434 0 35,339 42,793 8,570 8,234 79,500 15.01%
Dividend
31/03/17 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 197,434 0 35,339 42,793 8,570 8,234 79,500 15.01%
NOSH 858,410 1,422,999 294,499 305,666 171,400 164,692 530,000 7.69%
Ratio Analysis
31/03/17 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -5.94% 9.56% 4.93% 30.21% -176.48% -304.84% -7.69% -
ROE -1.14% 0.00% 2.86% 10.41% -86.67% -207.90% -1.74% -
Per Share
31/03/17 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 4.23 3.04 6.96 4.82 2.46 3.41 3.40 3.41%
EPS -0.26 0.28 0.34 1.46 -4.33 -10.40 -0.26 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.00 0.12 0.14 0.05 0.05 0.15 6.79%
Adjusted Per Share Value based on latest NOSH - 305,666
31/03/17 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 2.21 2.63 1.25 0.90 0.26 0.34 1.10 11.32%
EPS -0.14 0.24 0.06 0.27 -0.45 -1.04 -0.08 8.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1202 0.00 0.0215 0.026 0.0052 0.005 0.0484 15.01%
Price Multiplier on Financial Quarter End Date
31/03/17 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 31/03/17 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.085 0.07 0.115 0.08 0.32 0.22 0.28 -
P/RPS 2.01 2.31 1.65 1.66 13.03 6.45 8.24 -19.50%
P/EPS -32.44 25.08 33.57 5.49 -7.38 -2.12 -107.23 -16.79%
EY -3.08 3.99 2.98 18.22 -13.54 -47.25 -0.93 20.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.00 0.96 0.57 6.40 4.40 1.87 -22.05%
Price Multiplier on Announcement Date
31/03/17 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 19/05/17 23/11/15 28/11/14 29/11/13 30/11/12 30/11/11 26/11/10 -
Price 0.08 0.095 0.10 0.08 0.25 0.45 0.22 -
P/RPS 1.89 3.13 1.44 1.66 10.18 13.20 6.47 -17.23%
P/EPS -30.53 34.03 29.19 5.49 -5.77 -4.33 -84.25 -14.44%
EY -3.27 2.94 3.43 18.22 -17.33 -23.10 -1.19 16.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.00 0.83 0.57 5.00 9.00 1.47 -19.79%

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