[SANICHI] YoY Annualized Quarter Result on 31-Dec-2010 [#2]

Stock
[SANICHI] SANICHI TECHNOLOGY BHD
Announcement Date
17-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- -1580.19%
YoY- -165.05%
Quarter Report
Latest QR
Upcoming QR
SANICHI's Result
SANICHI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 28,430 4,500 3,176 12,782 22,794 19,558 25,776 1.64%
PBT 5,682 -9,200 -7,800 -3,138 4,840 -3,856 4,186 5.21%
Tax 0 306 0 0 -16 -48 -594 -
NP 5,682 -8,894 -7,800 -3,138 4,824 -3,904 3,592 7.93%
-
NP to SH 5,682 -8,894 -7,800 -3,138 4,824 -3,904 3,592 7.93%
-
Tax Rate 0.00% - - - 0.33% - 14.19% -
Total Cost 22,748 13,394 10,976 15,920 17,970 23,462 22,184 0.41%
-
Net Worth 47,350 4,777 8,124 21,966 21,822 28,705 31,429 7.06%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - 1,122 -
Div Payout % - - - - - - 31.25% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 47,350 4,777 8,124 21,966 21,822 28,705 31,429 7.06%
NOSH 315,666 36,752 162,499 156,900 114,857 114,823 112,249 18.78%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 19.99% -197.64% -245.59% -24.55% 21.16% -19.96% 13.94% -
ROE 12.00% -186.15% -96.00% -14.29% 22.11% -13.60% 11.43% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 9.01 12.24 1.95 8.15 19.85 17.03 22.96 -14.42%
EPS 1.80 -24.20 -4.80 -2.00 4.20 -3.40 3.20 -9.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.15 0.13 0.05 0.14 0.19 0.25 0.28 -9.87%
Adjusted Per Share Value based on latest NOSH - 162,200
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 1.73 0.27 0.19 0.78 1.39 1.19 1.57 1.62%
EPS 0.35 -0.54 -0.47 -0.19 0.29 -0.24 0.22 8.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.07 -
NAPS 0.0288 0.0029 0.0049 0.0134 0.0133 0.0175 0.0191 7.07%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.08 0.25 0.85 0.30 0.55 0.28 1.52 -
P/RPS 0.89 2.04 43.49 3.68 2.77 1.64 6.62 -28.40%
P/EPS 4.44 -1.03 -17.71 -15.00 13.10 -8.24 47.50 -32.60%
EY 22.50 -96.80 -5.65 -6.67 7.64 -12.14 2.11 48.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.66 -
P/NAPS 0.53 1.92 17.00 2.14 2.89 1.12 5.43 -32.12%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 28/02/13 29/02/12 17/02/11 25/02/10 27/02/09 28/02/08 -
Price 0.075 0.11 0.65 0.28 0.60 0.45 1.40 -
P/RPS 0.83 0.90 33.26 3.44 3.02 2.64 6.10 -28.26%
P/EPS 4.17 -0.45 -13.54 -14.00 14.29 -13.24 43.75 -32.38%
EY 24.00 -220.00 -7.38 -7.14 7.00 -7.56 2.29 47.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.71 -
P/NAPS 0.50 0.85 13.00 2.00 3.16 1.80 5.00 -31.84%

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