[SANICHI] YoY Annualized Quarter Result on 31-Mar-2015 [#3]

Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 12.31%
YoY- 92.57%
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 36,728 29,066 27,994 41,129 22,786 4,520 3,205 45.49%
PBT -5,957 -1,888 4,641 4,701 2,441 3,860 -7,296 -3.06%
Tax -573 38 0 0 0 204 0 -
NP -6,530 -1,849 4,641 4,701 2,441 4,064 -7,296 -1.69%
-
NP to SH -6,529 -1,849 4,641 4,701 2,441 4,064 -7,296 -1.69%
-
Tax Rate - - 0.00% 0.00% 0.00% -5.28% - -
Total Cost 43,258 30,916 23,353 36,428 20,345 456 10,501 24.31%
-
Net Worth 183,848 192,470 139,239 77,571 42,723 11,611 13,679 49.10%
Dividend
30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 183,848 192,470 139,239 77,571 42,723 11,611 13,679 49.10%
NOSH 370,136 291,621 1,160,333 705,199 305,166 72,571 170,999 12.60%
Ratio Analysis
30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -17.78% -6.36% 16.58% 11.43% 10.71% 89.91% -227.62% -
ROE -3.55% -0.96% 3.33% 6.06% 5.71% 35.00% -53.33% -
Per Share
30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 10.19 9.97 2.41 5.83 7.47 6.23 1.87 29.78%
EPS -1.81 -0.63 0.40 0.67 0.80 5.60 -4.27 -12.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.66 0.12 0.11 0.14 0.16 0.08 32.94%
Adjusted Per Share Value based on latest NOSH - 1,432,999
30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 2.62 2.07 2.00 2.93 1.62 0.32 0.23 45.36%
EPS -0.47 -0.13 0.33 0.34 0.17 0.29 -0.52 -1.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.131 0.1372 0.0992 0.0553 0.0304 0.0083 0.0097 49.21%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/09/18 29/09/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.10 0.16 0.05 0.095 0.075 0.075 0.57 -
P/RPS 0.98 1.61 2.07 1.63 1.00 1.20 30.41 -41.02%
P/EPS -5.52 -25.23 12.50 14.25 9.38 1.34 -13.36 -12.70%
EY -18.11 -3.96 8.00 7.02 10.67 74.67 -7.49 14.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.24 0.42 0.86 0.54 0.47 7.13 -42.27%
Price Multiplier on Announcement Date
30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 08/11/18 24/11/17 20/05/16 29/05/15 30/05/14 29/05/13 31/05/12 -
Price 0.105 0.10 0.19 0.09 0.075 0.08 0.35 -
P/RPS 1.03 1.00 7.88 1.54 1.00 1.28 18.67 -35.94%
P/EPS -5.80 -15.77 47.50 13.50 9.38 1.43 -8.20 -5.18%
EY -17.25 -6.34 2.11 7.41 10.67 70.00 -12.19 5.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.15 1.58 0.82 0.54 0.50 4.38 -37.31%

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