[SENDAI] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 43.53%
YoY- 126.79%
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 862,276 440,725 1,788,804 1,299,483 828,006 402,777 1,002,809 -9.58%
PBT -65,498 -46,740 68,197 55,437 36,385 21,180 45,789 -
Tax -3,831 -2,297 -6,012 -3,682 -1,837 -947 -9,348 -44.85%
NP -69,329 -49,037 62,185 51,755 34,548 20,233 36,441 -
-
NP to SH -71,707 -50,425 55,900 48,078 33,497 19,396 37,404 -
-
Tax Rate - - 8.82% 6.64% 5.05% 4.47% 20.42% -
Total Cost 931,605 489,762 1,726,619 1,247,728 793,458 382,544 966,368 -2.41%
-
Net Worth 982,393 989,938 1,122,645 1,153,562 990,211 973,663 913,803 4.94%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 3,871 - 9,670 - 9,680 -
Div Payout % - - 6.93% - 28.87% - 25.88% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 982,393 989,938 1,122,645 1,153,562 990,211 973,663 913,803 4.94%
NOSH 773,538 773,389 774,238 774,202 773,602 772,749 774,409 -0.07%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -8.04% -11.13% 3.48% 3.98% 4.17% 5.02% 3.63% -
ROE -7.30% -5.09% 4.98% 4.17% 3.38% 1.99% 4.09% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 111.47 56.99 231.04 167.85 107.03 52.12 129.49 -9.51%
EPS -9.27 -6.52 7.22 6.21 4.33 2.51 4.83 -
DPS 0.00 0.00 0.50 0.00 1.25 0.00 1.25 -
NAPS 1.27 1.28 1.45 1.49 1.28 1.26 1.18 5.02%
Adjusted Per Share Value based on latest NOSH - 775,585
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 110.39 56.42 229.01 166.36 106.00 51.57 128.38 -9.58%
EPS -9.18 -6.46 7.16 6.16 4.29 2.48 4.79 -
DPS 0.00 0.00 0.50 0.00 1.24 0.00 1.24 -
NAPS 1.2577 1.2674 1.4373 1.4768 1.2677 1.2465 1.1699 4.94%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.465 0.73 0.765 0.775 0.90 0.79 0.78 -
P/RPS 0.42 1.28 0.33 0.46 0.84 1.52 0.60 -21.17%
P/EPS -5.02 -11.20 10.60 12.48 20.79 31.47 16.15 -
EY -19.94 -8.93 9.44 8.01 4.81 3.18 6.19 -
DY 0.00 0.00 0.65 0.00 1.39 0.00 1.60 -
P/NAPS 0.37 0.57 0.53 0.52 0.70 0.63 0.66 -32.03%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 30/05/16 29/02/16 30/11/15 24/08/15 28/05/15 26/02/15 -
Price 0.44 0.605 0.69 0.855 0.725 0.72 0.64 -
P/RPS 0.39 1.06 0.30 0.51 0.68 1.38 0.49 -14.12%
P/EPS -4.75 -9.28 9.56 13.77 16.74 28.69 13.25 -
EY -21.07 -10.78 10.46 7.26 5.97 3.49 7.55 -
DY 0.00 0.00 0.72 0.00 1.72 0.00 1.95 -
P/NAPS 0.35 0.47 0.48 0.57 0.57 0.57 0.54 -25.12%

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