[SANICHI] YoY Cumulative Quarter Result on 31-Dec-2009 [#2]

Stock
[SANICHI] SANICHI TECHNOLOGY BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 47.07%
YoY- 223.57%
Quarter Report
Latest QR
Upcoming QR
SANICHI's Result
SANICHI's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 2,250 1,588 6,391 11,397 9,779 12,888 11,662 -23.96%
PBT -4,600 -3,900 -1,569 2,420 -1,928 2,093 3,403 -
Tax 153 0 0 -8 -24 -297 -348 -
NP -4,447 -3,900 -1,569 2,412 -1,952 1,796 3,055 -
-
NP to SH -4,447 -3,900 -1,569 2,412 -1,952 1,796 3,055 -
-
Tax Rate - - - 0.33% - 14.19% 10.23% -
Total Cost 6,697 5,488 7,960 8,985 11,731 11,092 8,607 -4.09%
-
Net Worth 4,777 8,124 21,966 21,822 28,705 31,429 24,229 -23.69%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - 561 - -
Div Payout % - - - - - 31.25% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 4,777 8,124 21,966 21,822 28,705 31,429 24,229 -23.69%
NOSH 36,752 162,499 156,900 114,857 114,823 112,249 105,344 -16.08%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -197.64% -245.59% -24.55% 21.16% -19.96% 13.94% 26.20% -
ROE -93.08% -48.00% -7.14% 11.05% -6.80% 5.71% 12.61% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 6.12 0.98 4.07 9.92 8.52 11.48 11.07 -9.39%
EPS -12.10 -2.40 -1.00 2.10 -1.70 1.60 2.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.50 0.00 -
NAPS 0.13 0.05 0.14 0.19 0.25 0.28 0.23 -9.06%
Adjusted Per Share Value based on latest NOSH - 110,285
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 0.01 0.01 0.04 0.07 0.06 0.08 0.08 -29.26%
EPS -0.03 -0.03 -0.01 0.02 -0.01 0.01 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0003 0.0005 0.0014 0.0014 0.0019 0.002 0.0016 -24.32%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.25 0.85 0.30 0.55 0.28 1.52 1.85 -
P/RPS 4.08 86.98 7.37 5.54 3.29 13.24 16.71 -20.92%
P/EPS -2.07 -35.42 -30.00 26.19 -16.47 95.00 63.79 -
EY -48.40 -2.82 -3.33 3.82 -6.07 1.05 1.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.33 0.00 -
P/NAPS 1.92 17.00 2.14 2.89 1.12 5.43 8.04 -21.21%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 17/02/11 25/02/10 27/02/09 28/02/08 07/03/07 -
Price 0.11 0.65 0.28 0.60 0.45 1.40 1.73 -
P/RPS 1.80 66.51 6.87 6.05 5.28 12.19 15.63 -30.22%
P/EPS -0.91 -27.08 -28.00 28.57 -26.47 87.50 59.66 -
EY -110.00 -3.69 -3.57 3.50 -3.78 1.14 1.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.36 0.00 -
P/NAPS 0.85 13.00 2.00 3.16 1.80 5.00 7.52 -30.44%

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