[SANICHI] QoQ Annualized Quarter Result on 31-Mar-2009 [#3]

Stock
[SANICHI] SANICHI TECHNOLOGY BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 103.45%
YoY- -94.73%
Quarter Report
Latest QR
Upcoming QR
SANICHI's Result
SANICHI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 22,794 24,396 16,921 19,404 19,558 27,336 24,154 -3.77%
PBT 4,840 6,572 -6,249 196 -3,856 -2,204 357 465.87%
Tax -16 -12 27 -61 -48 -268 498 -
NP 4,824 6,560 -6,222 134 -3,904 -2,472 855 215.93%
-
NP to SH 4,824 6,560 -6,222 134 -3,904 -2,472 855 215.93%
-
Tax Rate 0.33% 0.18% - 31.12% - - -139.50% -
Total Cost 17,970 17,836 23,143 19,269 23,462 29,808 23,299 -15.85%
-
Net Worth 21,822 22,257 23,756 27,269 28,705 32,135 28,079 -15.43%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 21,822 22,257 23,756 27,269 28,705 32,135 28,079 -15.43%
NOSH 114,857 117,142 113,127 100,999 114,823 123,600 103,999 6.82%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 21.16% 26.89% -36.77% 0.69% -19.96% -9.04% 3.54% -
ROE 22.11% 29.47% -26.19% 0.49% -13.60% -7.69% 3.04% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 19.85 20.83 14.96 19.21 17.03 22.12 23.23 -9.92%
EPS 4.20 5.60 -5.50 0.13 -3.40 -2.00 0.80 201.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.21 0.27 0.25 0.26 0.27 -20.83%
Adjusted Per Share Value based on latest NOSH - 114,055
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 1.62 1.74 1.21 1.38 1.39 1.95 1.72 -3.90%
EPS 0.34 0.47 -0.44 0.01 -0.28 -0.18 0.06 216.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0156 0.0159 0.0169 0.0194 0.0205 0.0229 0.02 -15.22%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.55 0.60 0.45 0.22 0.28 0.62 0.52 -
P/RPS 2.77 2.88 3.01 1.15 1.64 2.80 2.24 15.16%
P/EPS 13.10 10.71 -8.18 165.00 -8.24 -31.00 63.25 -64.89%
EY 7.64 9.33 -12.22 0.61 -12.14 -3.23 1.58 185.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.89 3.16 2.14 0.81 1.12 2.38 1.93 30.78%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 02/12/09 28/08/09 28/05/09 27/02/09 01/12/08 03/09/08 -
Price 0.60 0.50 0.50 0.45 0.45 0.50 0.52 -
P/RPS 3.02 2.40 3.34 2.34 2.64 2.26 2.24 21.97%
P/EPS 14.29 8.93 -9.09 337.50 -13.24 -25.00 63.25 -62.80%
EY 7.00 11.20 -11.00 0.30 -7.56 -4.00 1.58 169.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.16 2.63 2.38 1.67 1.80 1.92 1.93 38.79%

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