[SANICHI] QoQ TTM Result on 31-Mar-2013 [#3]

Stock
[SANICHI] SANICHI TECHNOLOGY BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 107.93%
YoY- 103.68%
Quarter Report
Latest QR
Upcoming QR
SANICHI's Result
SANICHI's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 21,269 14,748 9,304 4,831 4,507 4,209 3,845 211.80%
PBT 8,354 4,614 913 538 -8,530 -7,556 -7,830 -
Tax -159 -159 -6 128 128 128 -25 242.11%
NP 8,195 4,455 907 666 -8,402 -7,428 -7,855 -
-
NP to SH 8,195 4,455 907 666 -8,402 -7,428 -7,855 -
-
Tax Rate 1.90% 3.45% 0.66% -23.79% - - - -
Total Cost 13,074 10,293 8,397 4,165 12,909 11,637 11,700 7.66%
-
Net Worth 50,349 42,793 29,904 20,678 5,075 8,570 10,998 174.94%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 50,349 42,793 29,904 20,678 5,075 8,570 10,998 174.94%
NOSH 335,666 305,666 213,600 129,241 39,042 171,400 183,307 49.51%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 38.53% 30.21% 9.75% 13.79% -186.42% -176.48% -204.29% -
ROE 16.28% 10.41% 3.03% 3.22% -165.54% -86.67% -71.42% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 6.34 4.82 4.36 3.74 11.54 2.46 2.10 108.46%
EPS 2.44 1.46 0.42 0.52 -21.52 -4.33 -4.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.14 0.14 0.16 0.13 0.05 0.06 83.89%
Adjusted Per Share Value based on latest NOSH - 129,241
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.14 0.10 0.06 0.03 0.03 0.03 0.03 178.47%
EPS 0.05 0.03 0.01 0.00 -0.05 -0.05 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0033 0.0028 0.002 0.0013 0.0003 0.0006 0.0007 180.36%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.08 0.08 0.075 0.075 0.25 0.32 0.35 -
P/RPS 1.26 1.66 1.72 2.01 2.17 13.03 16.69 -82.05%
P/EPS 3.28 5.49 17.66 14.55 -1.16 -7.38 -8.17 -
EY 30.52 18.22 5.66 6.87 -86.08 -13.54 -12.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.57 0.54 0.47 1.92 6.40 5.83 -79.69%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 30/08/13 29/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.075 0.08 0.075 0.08 0.11 0.25 0.40 -
P/RPS 1.18 1.66 1.72 2.14 0.95 10.18 19.07 -84.27%
P/EPS 3.07 5.49 17.66 15.52 -0.51 -5.77 -9.33 -
EY 32.55 18.22 5.66 6.44 -195.64 -17.33 -10.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.57 0.54 0.50 0.85 5.00 6.67 -82.13%

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