[SENDAI] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -190.21%
YoY- -359.98%
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 1,582,428 1,233,637 862,276 440,725 1,788,804 1,299,483 828,006 53.70%
PBT -267,208 -55,828 -65,498 -46,740 68,197 55,437 36,385 -
Tax -6,881 -4,159 -3,831 -2,297 -6,012 -3,682 -1,837 140.22%
NP -274,089 -59,987 -69,329 -49,037 62,185 51,755 34,548 -
-
NP to SH -278,883 -64,428 -71,707 -50,425 55,900 48,078 33,497 -
-
Tax Rate - - - - 8.82% 6.64% 5.05% -
Total Cost 1,856,517 1,293,624 931,605 489,762 1,726,619 1,247,728 793,458 75.79%
-
Net Worth 866,857 1,020,947 982,393 989,938 1,122,645 1,153,562 990,211 -8.45%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - 3,871 - 9,670 -
Div Payout % - - - - 6.93% - 28.87% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 866,857 1,020,947 982,393 989,938 1,122,645 1,153,562 990,211 -8.45%
NOSH 773,979 773,445 773,538 773,389 774,238 774,202 773,602 0.03%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -17.32% -4.86% -8.04% -11.13% 3.48% 3.98% 4.17% -
ROE -32.17% -6.31% -7.30% -5.09% 4.98% 4.17% 3.38% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 204.45 159.50 111.47 56.99 231.04 167.85 107.03 53.65%
EPS -36.04 -8.33 -9.27 -6.52 7.22 6.21 4.33 -
DPS 0.00 0.00 0.00 0.00 0.50 0.00 1.25 -
NAPS 1.12 1.32 1.27 1.28 1.45 1.49 1.28 -8.48%
Adjusted Per Share Value based on latest NOSH - 773,389
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 202.59 157.93 110.39 56.42 229.01 166.36 106.00 53.70%
EPS -35.70 -8.25 -9.18 -6.46 7.16 6.16 4.29 -
DPS 0.00 0.00 0.00 0.00 0.50 0.00 1.24 -
NAPS 1.1098 1.3071 1.2577 1.2674 1.4373 1.4768 1.2677 -8.44%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.575 0.475 0.465 0.73 0.765 0.775 0.90 -
P/RPS 0.28 0.30 0.42 1.28 0.33 0.46 0.84 -51.76%
P/EPS -1.60 -5.70 -5.02 -11.20 10.60 12.48 20.79 -
EY -62.66 -17.54 -19.94 -8.93 9.44 8.01 4.81 -
DY 0.00 0.00 0.00 0.00 0.65 0.00 1.39 -
P/NAPS 0.51 0.36 0.37 0.57 0.53 0.52 0.70 -18.95%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 30/11/16 29/08/16 30/05/16 29/02/16 30/11/15 24/08/15 -
Price 0.53 0.52 0.44 0.605 0.69 0.855 0.725 -
P/RPS 0.26 0.33 0.39 1.06 0.30 0.51 0.68 -47.16%
P/EPS -1.47 -6.24 -4.75 -9.28 9.56 13.77 16.74 -
EY -67.99 -16.02 -21.07 -10.78 10.46 7.26 5.97 -
DY 0.00 0.00 0.00 0.00 0.72 0.00 1.72 -
P/NAPS 0.47 0.39 0.35 0.47 0.48 0.57 0.57 -12.01%

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