[SANICHI] YoY Annualized Quarter Result on 30-Jun-2022 [#2]

Announcement Date
30-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- -1.24%
YoY- 26.46%
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 20,520 16,742 10,810 24,616 12,626 29,356 32,750 -7.49%
PBT -26,280 -13,800 -19,198 -7,142 -19,156 -14,496 -3,592 39.31%
Tax -656 -582 -588 -286 -2,036 -42 -135 30.12%
NP -26,936 -14,382 -19,786 -7,428 -21,192 -14,538 -3,727 39.02%
-
NP to SH -27,108 -14,546 -19,780 -7,428 -21,192 -27,812 -3,727 39.17%
-
Tax Rate - - - - - - - -
Total Cost 47,456 31,124 30,596 32,044 33,818 43,894 36,477 4.48%
-
Net Worth 252,557 280,619 120,503 232,847 243,934 894,312 366,891 -6.03%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 252,557 280,619 120,503 232,847 243,934 894,312 366,891 -6.03%
NOSH 1,403,095 1,403,095 1,403,313 1,108,795 1,108,795 370,136 858,915 8.51%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin -131.27% -85.90% -183.03% -30.18% -167.84% -49.52% -11.38% -
ROE -10.73% -5.18% -16.41% -3.19% -8.69% -3.11% -1.02% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 1.46 1.19 2.78 2.22 1.14 1.67 1.96 -4.78%
EPS -1.94 -1.04 -5.08 -0.66 -2.52 -0.82 -0.22 43.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.20 0.31 0.21 0.22 0.51 0.22 -3.28%
Adjusted Per Share Value based on latest NOSH - 1,403,095
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 1.46 1.19 0.77 1.75 0.90 2.09 2.33 -7.49%
EPS -1.94 -1.04 -1.41 -0.53 -1.51 -1.98 -0.27 38.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.20 0.0859 0.166 0.1739 0.6374 0.2615 -6.03%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.02 0.02 0.035 0.075 0.05 0.105 0.07 -
P/RPS 1.37 1.68 1.26 3.38 4.39 6.27 3.56 -14.70%
P/EPS -1.04 -1.93 -0.69 -11.20 -2.62 -6.62 -31.32 -43.29%
EY -96.60 -51.84 -145.39 -8.93 -38.23 -15.11 -3.19 76.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.10 0.11 0.36 0.23 0.21 0.32 -16.29%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 28/08/23 30/08/22 30/08/21 27/08/20 26/08/19 24/10/18 30/08/17 -
Price 0.015 0.025 0.035 0.075 0.045 0.125 0.18 -
P/RPS 1.03 2.10 1.26 3.38 3.95 7.47 9.17 -30.52%
P/EPS -0.78 -2.41 -0.69 -11.20 -2.35 -7.88 -80.53 -53.81%
EY -128.80 -41.47 -145.39 -8.93 -42.47 -12.69 -1.24 116.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.13 0.11 0.36 0.20 0.25 0.82 -32.13%

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