[SANICHI] YoY Annualized Quarter Result on 30-Jun-2012 [#4]

Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- -7.66%
YoY- 47.37%
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 42,838 22,413 9,304 3,845 9,445 19,262 16,921 16.73%
PBT 2,190 1,850 912 -7,830 -14,784 229 -6,249 -
Tax 800 428 -6 -25 -142 -26 27 75.86%
NP 2,990 2,278 906 -7,855 -14,926 203 -6,222 -
-
NP to SH 2,492 2,278 906 -7,855 -14,926 203 -6,222 -
-
Tax Rate -36.53% -23.14% 0.66% - - 11.35% - -
Total Cost 39,848 20,135 8,398 11,700 24,371 19,059 23,143 9.47%
-
Net Worth 119,639 45,080 25,536 10,473 9,841 30,450 23,756 30.90%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 119,639 45,080 25,536 10,473 9,841 30,450 23,756 30.90%
NOSH 996,999 322,000 182,400 174,555 164,021 202,999 113,127 43.69%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 6.98% 10.16% 9.74% -204.29% -158.03% 1.05% -36.77% -
ROE 2.08% 5.05% 3.55% -75.00% -151.67% 0.67% -26.19% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 4.30 6.96 5.10 2.20 5.76 9.49 14.96 -18.75%
EPS 0.35 0.70 0.50 -4.50 -9.10 0.10 -5.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.14 0.14 0.06 0.06 0.15 0.21 -8.90%
Adjusted Per Share Value based on latest NOSH - 183,307
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 3.05 1.60 0.66 0.27 0.67 1.37 1.21 16.65%
EPS 0.18 0.16 0.06 -0.56 -1.06 0.01 -0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0853 0.0321 0.0182 0.0075 0.007 0.0217 0.0169 30.95%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.075 0.08 0.075 0.35 0.20 0.43 0.45 -
P/RPS 1.75 1.15 1.47 15.89 3.47 4.53 3.01 -8.63%
P/EPS 30.01 11.31 15.10 -7.78 -2.20 430.00 -8.18 -
EY 3.33 8.84 6.62 -12.86 -45.50 0.23 -12.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.57 0.54 5.83 3.33 2.87 2.14 -18.43%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 27/08/14 30/08/13 30/08/12 26/08/11 30/08/10 28/08/09 -
Price 0.06 0.105 0.075 0.40 0.22 0.47 0.50 -
P/RPS 1.40 1.51 1.47 18.16 3.82 4.95 3.34 -13.48%
P/EPS 24.00 14.84 15.10 -8.89 -2.42 470.00 -9.09 -
EY 4.17 6.74 6.62 -11.25 -41.36 0.21 -11.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.75 0.54 6.67 3.67 3.13 2.38 -22.88%

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