[SANICHI] QoQ Annualized Quarter Result on 30-Jun-2013 [#4]

Stock
[SANICHI] SANICHI TECHNOLOGY BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- -77.71%
YoY- 111.53%
Quarter Report
Latest QR
Upcoming QR
SANICHI's Result
SANICHI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 22,786 28,430 27,300 9,304 4,520 4,500 5,524 157.42%
PBT 2,441 5,682 7,336 912 3,860 -9,200 -7,468 -
Tax 0 0 0 -6 204 306 0 -
NP 2,441 5,682 7,336 906 4,064 -8,894 -7,468 -
-
NP to SH 2,441 5,682 7,336 906 4,064 -8,894 -6,856 -
-
Tax Rate 0.00% 0.00% 0.00% 0.66% -5.28% - - -
Total Cost 20,345 22,748 19,964 8,398 456 13,394 12,992 34.88%
-
Net Worth 42,723 47,350 42,793 25,536 11,611 4,777 8,570 192.10%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 42,723 47,350 42,793 25,536 11,611 4,777 8,570 192.10%
NOSH 305,166 315,666 305,666 182,400 72,571 36,752 171,400 46.94%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 10.71% 19.99% 26.87% 9.74% 89.91% -197.64% -135.19% -
ROE 5.71% 12.00% 17.14% 3.55% 35.00% -186.15% -80.00% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 7.47 9.01 8.93 5.10 6.23 12.24 3.22 75.33%
EPS 0.80 1.80 2.40 0.50 5.60 -24.20 -4.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.15 0.14 0.14 0.16 0.13 0.05 98.78%
Adjusted Per Share Value based on latest NOSH - 213,600
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 0.15 0.19 0.18 0.06 0.03 0.03 0.04 141.56%
EPS 0.02 0.04 0.05 0.01 0.03 -0.06 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0028 0.0031 0.0028 0.0017 0.0008 0.0003 0.0006 179.51%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.075 0.08 0.08 0.075 0.075 0.25 0.32 -
P/RPS 1.00 0.89 0.90 1.47 1.20 2.04 9.93 -78.38%
P/EPS 9.38 4.44 3.33 15.10 1.34 -1.03 -8.00 -
EY 10.67 22.50 30.00 6.62 74.67 -96.80 -12.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.53 0.57 0.54 0.47 1.92 6.40 -80.79%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 28/02/14 29/11/13 30/08/13 29/05/13 28/02/13 30/11/12 -
Price 0.075 0.075 0.08 0.075 0.08 0.11 0.25 -
P/RPS 1.00 0.83 0.90 1.47 1.28 0.90 7.76 -74.51%
P/EPS 9.38 4.17 3.33 15.10 1.43 -0.45 -6.25 -
EY 10.67 24.00 30.00 6.62 70.00 -220.00 -16.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.50 0.57 0.54 0.50 0.85 5.00 -77.35%

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