[SANICHI] QoQ TTM Result on 30-Sep-2014 [#1]

Stock
[SANICHI] SANICHI TECHNOLOGY BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- -55.24%
YoY- -77.35%
Quarter Report
Latest QR
Upcoming QR
SANICHI's Result
SANICHI's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 42,838 36,170 24,722 20,485 22,413 23,004 21,269 59.69%
PBT 2,494 3,825 1,382 581 1,826 -152 8,354 -55.43%
Tax 800 428 428 428 428 -159 -159 -
NP 3,294 4,253 1,810 1,009 2,254 -311 8,195 -45.62%
-
NP to SH 3,138 4,029 1,586 1,009 2,254 -311 8,195 -47.36%
-
Tax Rate -32.08% -11.19% -30.97% -73.67% -23.44% - 1.90% -
Total Cost 39,544 31,917 22,912 19,476 20,159 23,315 13,074 109.56%
-
Net Worth 171,959 0 82,719 35,339 59,219 47,133 50,349 127.30%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 171,959 0 82,719 35,339 59,219 47,133 50,349 127.30%
NOSH 1,432,999 1,432,999 751,999 294,499 422,999 336,666 335,666 163.86%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 7.69% 11.76% 7.32% 4.93% 10.06% -1.35% 38.53% -
ROE 1.82% 0.00% 1.92% 2.86% 3.81% -0.66% 16.28% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 2.99 2.52 3.29 6.96 5.30 6.83 6.34 -39.49%
EPS 0.22 0.28 0.21 0.34 0.53 -0.09 2.44 -79.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.00 0.11 0.12 0.14 0.14 0.15 -13.85%
Adjusted Per Share Value based on latest NOSH - 294,499
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 0.28 0.24 0.16 0.13 0.15 0.15 0.14 58.94%
EPS 0.02 0.03 0.01 0.01 0.01 0.00 0.05 -45.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0112 0.00 0.0054 0.0023 0.0039 0.0031 0.0033 126.34%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.075 0.095 0.09 0.115 0.08 0.075 0.08 -
P/RPS 2.51 3.76 2.74 1.65 1.51 1.10 1.26 58.51%
P/EPS 34.25 33.79 42.67 33.57 15.01 -81.19 3.28 379.79%
EY 2.92 2.96 2.34 2.98 6.66 -1.23 30.52 -79.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.00 0.82 0.96 0.57 0.54 0.53 12.24%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 29/05/15 27/02/15 28/11/14 27/08/14 30/05/14 28/02/14 -
Price 0.06 0.09 0.09 0.10 0.105 0.075 0.075 -
P/RPS 2.01 3.57 2.74 1.44 1.98 1.10 1.18 42.76%
P/EPS 27.40 32.01 42.67 29.19 19.70 -81.19 3.07 331.99%
EY 3.65 3.12 2.34 3.43 5.07 -1.23 32.55 -76.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.00 0.82 0.83 0.75 0.54 0.50 0.00%

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