[SANICHI] QoQ Annualized Quarter Result on 31-Mar-2015 [#3]

Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 12.31%
YoY- 92.57%
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 22,742 21,016 42,838 41,129 33,048 19,588 22,413 0.97%
PBT 4,432 5,692 2,190 4,701 4,186 2,356 1,850 78.75%
Tax 0 0 800 0 0 0 428 -
NP 4,432 5,692 2,990 4,701 4,186 2,356 2,278 55.65%
-
NP to SH 3,876 5,692 2,492 4,701 4,186 2,356 2,278 42.38%
-
Tax Rate 0.00% 0.00% -36.53% 0.00% 0.00% 0.00% -23.14% -
Total Cost 18,310 15,324 39,848 36,428 28,862 17,232 20,135 -6.12%
-
Net Worth 116,279 170,759 119,639 77,571 115,114 35,339 45,080 87.75%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 116,279 170,759 119,639 77,571 115,114 35,339 45,080 87.75%
NOSH 968,999 1,422,999 996,999 705,199 1,046,499 294,499 322,000 108.02%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 19.49% 27.08% 6.98% 11.43% 12.67% 12.03% 10.16% -
ROE 3.33% 3.33% 2.08% 6.06% 3.64% 6.67% 5.05% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 2.35 1.48 4.30 5.83 3.16 6.65 6.96 -51.41%
EPS 0.40 0.40 0.35 0.67 0.40 0.80 0.70 -31.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.12 0.11 0.11 0.12 0.14 -9.74%
Adjusted Per Share Value based on latest NOSH - 1,432,999
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 1.62 1.50 3.05 2.93 2.36 1.40 1.60 0.82%
EPS 0.28 0.41 0.18 0.34 0.30 0.17 0.16 45.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0829 0.1217 0.0853 0.0553 0.082 0.0252 0.0321 87.90%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.085 0.07 0.075 0.095 0.09 0.115 0.08 -
P/RPS 3.62 4.74 1.75 1.63 2.85 1.73 1.15 114.33%
P/EPS 21.25 17.50 30.01 14.25 22.50 14.38 11.31 52.08%
EY 4.71 5.71 3.33 7.02 4.44 6.96 8.84 -34.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.58 0.63 0.86 0.82 0.96 0.57 15.72%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 23/11/15 27/08/15 29/05/15 27/02/15 28/11/14 27/08/14 -
Price 0.05 0.095 0.06 0.09 0.09 0.10 0.105 -
P/RPS 2.13 6.43 1.40 1.54 2.85 1.50 1.51 25.69%
P/EPS 12.50 23.75 24.00 13.50 22.50 12.50 14.84 -10.78%
EY 8.00 4.21 4.17 7.41 4.44 8.00 6.74 12.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.79 0.50 0.82 0.82 0.83 0.75 -31.98%

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