[SANICHI] QoQ Cumulative Quarter Result on 31-Mar-2013 [#3]

Stock
[SANICHI] SANICHI TECHNOLOGY BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 168.54%
YoY- 155.7%
Quarter Report
Latest QR
Upcoming QR
SANICHI's Result
SANICHI's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 14,215 6,825 9,304 3,390 2,250 1,381 3,845 138.52%
PBT 2,841 1,834 912 2,895 -4,600 -1,867 -7,830 -
Tax 0 0 -6 153 153 0 -25 -
NP 2,841 1,834 906 3,048 -4,447 -1,867 -7,855 -
-
NP to SH 2,841 1,834 906 3,048 -4,447 -1,714 -7,855 -
-
Tax Rate 0.00% 0.00% 0.66% -5.28% - - - -
Total Cost 11,374 4,991 8,398 342 6,697 3,248 11,700 -1.86%
-
Net Worth 47,350 42,793 25,536 11,611 4,777 8,570 10,473 172.67%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 47,350 42,793 25,536 11,611 4,777 8,570 10,473 172.67%
NOSH 315,666 305,666 182,400 72,571 36,752 171,400 174,555 48.27%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 19.99% 26.87% 9.74% 89.91% -197.64% -135.19% -204.29% -
ROE 6.00% 4.29% 3.55% 26.25% -93.08% -20.00% -75.00% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 4.50 2.23 5.10 4.67 6.12 0.81 2.20 60.92%
EPS 0.90 0.60 0.50 4.20 -12.10 -1.00 -4.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.14 0.14 0.16 0.13 0.05 0.06 83.89%
Adjusted Per Share Value based on latest NOSH - 129,241
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.09 0.04 0.06 0.02 0.01 0.01 0.03 107.59%
EPS 0.02 0.01 0.01 0.02 -0.03 -0.01 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0031 0.0028 0.0017 0.0008 0.0003 0.0006 0.0007 168.94%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.08 0.08 0.075 0.075 0.25 0.32 0.35 -
P/RPS 1.78 3.58 1.47 1.61 4.08 39.72 15.89 -76.66%
P/EPS 8.89 13.33 15.10 1.79 -2.07 -32.00 -7.78 -
EY 11.25 7.50 6.62 56.00 -48.40 -3.13 -12.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.57 0.54 0.47 1.92 6.40 5.83 -79.69%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 30/08/13 29/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.075 0.08 0.075 0.08 0.11 0.25 0.40 -
P/RPS 1.67 3.58 1.47 1.71 1.80 31.03 18.16 -79.53%
P/EPS 8.33 13.33 15.10 1.90 -0.91 -25.00 -8.89 -
EY 12.00 7.50 6.62 52.50 -110.00 -4.00 -11.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.57 0.54 0.50 0.85 5.00 6.67 -82.13%

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