[SANICHI] QoQ TTM Result on 31-Dec-2013 [#2]

Stock
[SANICHI] SANICHI TECHNOLOGY BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 83.95%
YoY- 197.54%
Quarter Report
Latest QR
Upcoming QR
SANICHI's Result
SANICHI's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 20,485 22,413 23,004 21,269 14,748 9,304 4,831 161.74%
PBT 581 1,826 -152 8,354 4,614 913 538 5.25%
Tax 428 428 -159 -159 -159 -6 128 123.44%
NP 1,009 2,254 -311 8,195 4,455 907 666 31.87%
-
NP to SH 1,009 2,254 -311 8,195 4,455 907 666 31.87%
-
Tax Rate -73.67% -23.44% - 1.90% 3.45% 0.66% -23.79% -
Total Cost 19,476 20,159 23,315 13,074 10,293 8,397 4,165 179.37%
-
Net Worth 35,339 59,219 47,133 50,349 42,793 29,904 20,678 42.89%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 35,339 59,219 47,133 50,349 42,793 29,904 20,678 42.89%
NOSH 294,499 422,999 336,666 335,666 305,666 213,600 129,241 73.07%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 4.93% 10.06% -1.35% 38.53% 30.21% 9.75% 13.79% -
ROE 2.86% 3.81% -0.66% 16.28% 10.41% 3.03% 3.22% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 6.96 5.30 6.83 6.34 4.82 4.36 3.74 51.23%
EPS 0.34 0.53 -0.09 2.44 1.46 0.42 0.52 -24.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.14 0.14 0.15 0.14 0.14 0.16 -17.43%
Adjusted Per Share Value based on latest NOSH - 335,666
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 0.13 0.15 0.15 0.14 0.10 0.06 0.03 165.55%
EPS 0.01 0.01 0.00 0.05 0.03 0.01 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0023 0.0039 0.0031 0.0033 0.0028 0.002 0.0013 46.23%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.115 0.08 0.075 0.08 0.08 0.075 0.075 -
P/RPS 1.65 1.51 1.10 1.26 1.66 1.72 2.01 -12.31%
P/EPS 33.57 15.01 -81.19 3.28 5.49 17.66 14.55 74.51%
EY 2.98 6.66 -1.23 30.52 18.22 5.66 6.87 -42.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.57 0.54 0.53 0.57 0.54 0.47 60.91%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 27/08/14 30/05/14 28/02/14 29/11/13 30/08/13 29/05/13 -
Price 0.10 0.105 0.075 0.075 0.08 0.075 0.08 -
P/RPS 1.44 1.98 1.10 1.18 1.66 1.72 2.14 -23.19%
P/EPS 29.19 19.70 -81.19 3.07 5.49 17.66 15.52 52.30%
EY 3.43 5.07 -1.23 32.55 18.22 5.66 6.44 -34.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.75 0.54 0.50 0.57 0.54 0.50 40.15%

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