[SANICHI] YoY Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[SANICHI] SANICHI TECHNOLOGY BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -815.01%
YoY- -1125.07%
Quarter Report
Latest QR
Upcoming QR
SANICHI's Result
SANICHI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 30/06/15 30/06/14 CAGR
Revenue 17,708 23,332 21,488 31,690 36,772 42,838 22,413 -3.08%
PBT -92,984 -7,725 -20,095 -14,871 -15,557 2,190 1,850 -
Tax -1,248 27 14 -714 -2,335 800 428 -
NP -94,232 -7,698 -20,081 -15,585 -17,892 2,990 2,278 -
-
NP to SH -94,392 -7,705 -19,884 -15,532 -17,892 2,492 2,278 -
-
Tax Rate - - - - - -36.53% -23.14% -
Total Cost 111,940 31,030 41,569 47,275 54,664 39,848 20,135 25.66%
-
Net Worth 280,619 172,690 243,935 183,979 182,057 119,639 45,080 27.57%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 30/06/15 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 30/06/15 30/06/14 CAGR
Net Worth 280,619 172,690 243,935 183,979 182,057 119,639 45,080 27.57%
NOSH 1,403,095 2,004,734 1,108,795 1,108,000 312,117 996,999 322,000 21.65%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 30/06/15 30/06/14 CAGR
NP Margin -532.14% -32.99% -93.45% -49.18% -48.66% 6.98% 10.16% -
ROE -33.64% -4.46% -8.15% -8.44% -9.83% 2.08% 5.05% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 30/06/15 30/06/14 CAGR
RPS 1.26 1.89 1.94 3.96 12.72 4.30 6.96 -20.35%
EPS -10.27 -0.62 1.79 -4.03 -6.19 0.35 0.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.14 0.22 0.23 0.63 0.12 0.14 4.86%
Adjusted Per Share Value based on latest NOSH - 1,403,095
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 30/06/15 30/06/14 CAGR
RPS 1.08 1.42 1.31 1.93 2.24 2.61 1.36 -3.02%
EPS -5.74 -0.47 -1.21 -0.95 -1.09 0.15 0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1708 0.1051 0.1485 0.112 0.1108 0.0728 0.0274 27.59%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 30/06/15 30/06/14 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/06/15 30/06/14 -
Price 0.025 0.055 0.05 0.06 0.105 0.075 0.08 -
P/RPS 1.98 2.91 2.58 1.51 0.83 1.75 1.15 7.50%
P/EPS -0.37 -8.80 -2.79 -3.09 -1.70 30.01 11.31 -
EY -269.10 -11.36 -35.87 -32.36 -58.97 3.33 8.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.39 0.23 0.26 0.17 0.63 0.57 -17.86%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 30/06/15 30/06/14 CAGR
Date 28/02/22 26/02/21 28/02/20 01/03/19 28/02/18 27/08/15 27/08/14 -
Price 0.03 0.035 0.05 0.06 0.12 0.06 0.105 -
P/RPS 2.38 1.85 2.58 1.51 0.94 1.40 1.51 6.24%
P/EPS -0.45 -5.60 -2.79 -3.09 -1.94 24.00 14.84 -
EY -224.25 -17.85 -35.87 -32.36 -51.60 4.17 6.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.25 0.23 0.26 0.19 0.50 0.75 -19.29%

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