[SANICHI] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 47.85%
YoY- -11.87%
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 18,236 16,914 15,454 20,940 11,948 36,728 29,066 -7.47%
PBT -16,657 -25,105 -9,728 -8,664 -22,920 -5,957 -1,888 43.72%
Tax -625 -848 -596 -558 -1,806 -573 38 -
NP -17,282 -25,953 -10,324 -9,222 -24,726 -6,530 -1,849 45.11%
-
NP to SH -17,445 -26,018 -10,316 -9,221 -24,726 -6,529 -1,849 45.33%
-
Tax Rate - - - - - - - -
Total Cost 35,518 42,867 25,778 30,162 36,674 43,258 30,916 2.33%
-
Net Worth 252,557 266,588 294,268 215,210 243,934 183,848 192,470 4.63%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 252,557 266,588 294,268 215,210 243,934 183,848 192,470 4.63%
NOSH 1,403,095 1,403,095 1,403,313 1,252,795 1,108,795 370,136 291,621 29.91%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -94.77% -153.44% -66.80% -44.04% -206.95% -17.78% -6.36% -
ROE -6.91% -9.76% -3.51% -4.28% -10.14% -3.55% -0.96% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 1.30 1.21 1.37 1.85 1.08 10.19 9.97 -28.77%
EPS -1.24 -1.85 -0.91 -0.81 -2.23 -1.81 -0.63 11.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.19 0.26 0.19 0.22 0.51 0.66 -19.46%
Adjusted Per Share Value based on latest NOSH - 1,403,313
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 1.30 1.21 1.10 1.49 0.85 2.62 2.07 -7.45%
EPS -1.24 -1.85 -0.74 -0.66 -1.76 -0.47 -0.13 45.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.19 0.2097 0.1534 0.1739 0.131 0.1372 4.62%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.02 0.025 0.035 0.055 0.045 0.10 0.16 -
P/RPS 1.54 2.07 2.56 2.98 4.18 0.98 1.61 -0.73%
P/EPS -1.61 -1.35 -3.84 -6.76 -2.02 -5.52 -25.23 -36.77%
EY -62.17 -74.18 -26.04 -14.80 -49.56 -18.11 -3.96 58.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.13 0.13 0.29 0.20 0.20 0.24 -12.18%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 28/11/23 29/11/22 30/11/21 27/11/20 28/11/19 08/11/18 24/11/17 -
Price 0.02 0.025 0.03 0.065 0.045 0.105 0.10 -
P/RPS 1.54 2.07 2.20 3.52 4.18 1.03 1.00 7.45%
P/EPS -1.61 -1.35 -3.29 -7.98 -2.02 -5.80 -15.77 -31.62%
EY -62.17 -74.18 -30.38 -12.52 -49.56 -17.25 -6.34 46.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.13 0.12 0.34 0.20 0.21 0.15 -5.03%

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