[SANICHI] YoY TTM Result on 31-Mar-2011 [#3]

Announcement Date
13-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- -43.14%
YoY- -78.9%
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 23,004 4,831 2,988 12,418 18,073 19,839 26,774 -2.49%
PBT -152 538 -17,945 -5,410 -3,068 -1,801 5,505 -
Tax -159 128 -142 2 45 839 -888 -24.91%
NP -311 666 -18,087 -5,408 -3,023 -962 4,617 -
-
NP to SH -311 666 -18,087 -5,408 -3,023 -962 4,617 -
-
Tax Rate - -23.79% - - - - 16.13% -
Total Cost 23,315 4,165 21,075 17,826 21,096 20,801 22,157 0.85%
-
Net Worth 47,133 20,678 13,973 20,776 25,159 30,795 33,879 5.65%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 47,133 20,678 13,973 20,776 25,159 30,795 33,879 5.65%
NOSH 336,666 129,241 174,666 148,400 147,999 114,055 120,999 18.58%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin -1.35% 13.79% -605.32% -43.55% -16.73% -4.85% 17.24% -
ROE -0.66% 3.22% -129.44% -26.03% -12.02% -3.12% 13.63% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 6.83 3.74 1.71 8.37 12.21 17.39 22.13 -17.78%
EPS -0.09 0.52 -10.36 -3.64 -2.04 -0.84 3.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.16 0.08 0.14 0.17 0.27 0.28 -10.90%
Adjusted Per Share Value based on latest NOSH - 148,400
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 1.40 0.29 0.18 0.76 1.10 1.21 1.63 -2.50%
EPS -0.02 0.04 -1.10 -0.33 -0.18 -0.06 0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0287 0.0126 0.0085 0.0126 0.0153 0.0187 0.0206 5.67%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.075 0.075 0.57 0.20 0.55 0.22 0.98 -
P/RPS 1.10 2.01 33.32 2.39 4.50 1.26 4.43 -20.71%
P/EPS -81.19 14.55 -5.50 -5.49 -26.93 -26.08 25.68 -
EY -1.23 6.87 -18.17 -18.22 -3.71 -3.83 3.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.47 7.13 1.43 3.24 0.81 3.50 -26.75%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 30/05/14 29/05/13 31/05/12 13/06/11 25/05/10 28/05/09 30/05/08 -
Price 0.075 0.08 0.35 0.20 0.43 0.45 0.75 -
P/RPS 1.10 2.14 20.46 2.39 3.52 2.59 3.39 -17.09%
P/EPS -81.19 15.52 -3.38 -5.49 -21.05 -53.35 19.66 -
EY -1.23 6.44 -29.59 -18.22 -4.75 -1.87 5.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.50 4.38 1.43 2.53 1.67 2.68 -23.42%

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