[SANICHI] QoQ TTM Result on 30-Sep-2012 [#1]

Stock
[SANICHI] SANICHI TECHNOLOGY BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 5.44%
YoY- 56.61%
Quarter Report
Latest QR
Upcoming QR
SANICHI's Result
SANICHI's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 9,304 4,831 4,507 4,209 3,845 2,988 4,642 59.03%
PBT 913 538 -8,530 -7,556 -7,830 -17,945 -17,115 -
Tax -6 128 128 128 -25 -142 -142 -87.89%
NP 907 666 -8,402 -7,428 -7,855 -18,087 -17,257 -
-
NP to SH 907 666 -8,402 -7,428 -7,855 -18,087 -17,257 -
-
Tax Rate 0.66% -23.79% - - - - - -
Total Cost 8,397 4,165 12,909 11,637 11,700 21,075 21,899 -47.25%
-
Net Worth 29,904 20,678 5,075 8,570 10,998 13,973 8,795 126.28%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 29,904 20,678 5,075 8,570 10,998 13,973 8,795 126.28%
NOSH 213,600 129,241 39,042 171,400 183,307 174,666 175,900 13.83%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 9.75% 13.79% -186.42% -176.48% -204.29% -605.32% -371.76% -
ROE 3.03% 3.22% -165.54% -86.67% -71.42% -129.44% -196.21% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 4.36 3.74 11.54 2.46 2.10 1.71 2.64 39.76%
EPS 0.42 0.52 -21.52 -4.33 -4.29 -10.36 -9.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.16 0.13 0.05 0.06 0.08 0.05 98.78%
Adjusted Per Share Value based on latest NOSH - 171,400
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 0.06 0.03 0.03 0.03 0.03 0.02 0.03 58.80%
EPS 0.01 0.00 -0.05 -0.05 -0.05 -0.12 -0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.002 0.0013 0.0003 0.0006 0.0007 0.0009 0.0006 123.30%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.075 0.075 0.25 0.32 0.35 0.57 0.85 -
P/RPS 1.72 2.01 2.17 13.03 16.69 33.32 32.21 -85.84%
P/EPS 17.66 14.55 -1.16 -7.38 -8.17 -5.50 -8.66 -
EY 5.66 6.87 -86.08 -13.54 -12.24 -18.17 -11.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.47 1.92 6.40 5.83 7.13 17.00 -89.99%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 29/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.075 0.08 0.11 0.25 0.40 0.35 0.65 -
P/RPS 1.72 2.14 0.95 10.18 19.07 20.46 24.63 -83.06%
P/EPS 17.66 15.52 -0.51 -5.77 -9.33 -3.38 -6.63 -
EY 5.66 6.44 -195.64 -17.33 -10.71 -29.59 -15.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.50 0.85 5.00 6.67 4.38 13.00 -88.02%

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