[SANICHI] QoQ Cumulative Quarter Result on 30-Sep-2013 [#1]

Stock
[SANICHI] SANICHI TECHNOLOGY BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 102.43%
YoY- 207.0%
Quarter Report
Latest QR
Upcoming QR
SANICHI's Result
SANICHI's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 22,413 17,090 14,215 6,825 9,304 3,390 2,250 364.91%
PBT 1,850 1,831 2,841 1,834 912 2,895 -4,600 -
Tax 428 0 0 0 -6 153 153 98.90%
NP 2,278 1,831 2,841 1,834 906 3,048 -4,447 -
-
NP to SH 2,278 1,831 2,841 1,834 906 3,048 -4,447 -
-
Tax Rate -23.14% 0.00% 0.00% 0.00% 0.66% -5.28% - -
Total Cost 20,135 15,259 11,374 4,991 8,398 342 6,697 108.73%
-
Net Worth 45,080 42,723 47,350 42,793 25,536 11,611 4,777 348.40%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 45,080 42,723 47,350 42,793 25,536 11,611 4,777 348.40%
NOSH 322,000 305,166 315,666 305,666 182,400 72,571 36,752 326.68%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 10.16% 10.71% 19.99% 26.87% 9.74% 89.91% -197.64% -
ROE 5.05% 4.29% 6.00% 4.29% 3.55% 26.25% -93.08% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 6.96 5.60 4.50 2.23 5.10 4.67 6.12 8.97%
EPS 0.70 0.60 0.90 0.60 0.50 4.20 -12.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.15 0.14 0.14 0.16 0.13 5.07%
Adjusted Per Share Value based on latest NOSH - 305,666
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 0.15 0.11 0.09 0.04 0.06 0.02 0.01 511.24%
EPS 0.01 0.01 0.02 0.01 0.01 0.02 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0029 0.0028 0.0031 0.0028 0.0017 0.0008 0.0003 355.67%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.08 0.075 0.08 0.08 0.075 0.075 0.25 -
P/RPS 1.15 1.34 1.78 3.58 1.47 1.61 4.08 -57.11%
P/EPS 11.31 12.50 8.89 13.33 15.10 1.79 -2.07 -
EY 8.84 8.00 11.25 7.50 6.62 56.00 -48.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.54 0.53 0.57 0.54 0.47 1.92 -55.59%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 30/05/14 28/02/14 29/11/13 30/08/13 29/05/13 28/02/13 -
Price 0.105 0.075 0.075 0.08 0.075 0.08 0.11 -
P/RPS 1.51 1.34 1.67 3.58 1.47 1.71 1.80 -11.08%
P/EPS 14.84 12.50 8.33 13.33 15.10 1.90 -0.91 -
EY 6.74 8.00 12.00 7.50 6.62 52.50 -110.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.54 0.50 0.57 0.54 0.50 0.85 -8.02%

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