[SANICHI] QoQ TTM Result on 31-Mar-2014 [#3]

Stock
[SANICHI] SANICHI TECHNOLOGY BHD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- -103.79%
YoY- -146.7%
Quarter Report
Latest QR
Upcoming QR
SANICHI's Result
SANICHI's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 24,722 20,485 22,413 23,004 21,269 14,748 9,304 91.50%
PBT 1,382 581 1,826 -152 8,354 4,614 913 31.73%
Tax 428 428 428 -159 -159 -159 -6 -
NP 1,810 1,009 2,254 -311 8,195 4,455 907 58.30%
-
NP to SH 1,586 1,009 2,254 -311 8,195 4,455 907 44.99%
-
Tax Rate -30.97% -73.67% -23.44% - 1.90% 3.45% 0.66% -
Total Cost 22,912 19,476 20,159 23,315 13,074 10,293 8,397 94.90%
-
Net Worth 82,719 35,339 59,219 47,133 50,349 42,793 29,904 96.68%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 82,719 35,339 59,219 47,133 50,349 42,793 29,904 96.68%
NOSH 751,999 294,499 422,999 336,666 335,666 305,666 213,600 130.89%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 7.32% 4.93% 10.06% -1.35% 38.53% 30.21% 9.75% -
ROE 1.92% 2.86% 3.81% -0.66% 16.28% 10.41% 3.03% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 3.29 6.96 5.30 6.83 6.34 4.82 4.36 -17.07%
EPS 0.21 0.34 0.53 -0.09 2.44 1.46 0.42 -36.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.12 0.14 0.14 0.15 0.14 0.14 -14.81%
Adjusted Per Share Value based on latest NOSH - 336,666
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 1.50 1.25 1.36 1.40 1.29 0.90 0.57 90.27%
EPS 0.10 0.06 0.14 -0.02 0.50 0.27 0.06 40.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0503 0.0215 0.036 0.0287 0.0306 0.026 0.0182 96.57%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.09 0.115 0.08 0.075 0.08 0.08 0.075 -
P/RPS 2.74 1.65 1.51 1.10 1.26 1.66 1.72 36.28%
P/EPS 42.67 33.57 15.01 -81.19 3.28 5.49 17.66 79.77%
EY 2.34 2.98 6.66 -1.23 30.52 18.22 5.66 -44.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.96 0.57 0.54 0.53 0.57 0.54 32.01%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 28/11/14 27/08/14 30/05/14 28/02/14 29/11/13 30/08/13 -
Price 0.09 0.10 0.105 0.075 0.075 0.08 0.075 -
P/RPS 2.74 1.44 1.98 1.10 1.18 1.66 1.72 36.28%
P/EPS 42.67 29.19 19.70 -81.19 3.07 5.49 17.66 79.77%
EY 2.34 3.43 5.07 -1.23 32.55 18.22 5.66 -44.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.83 0.75 0.54 0.50 0.57 0.54 32.01%

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