[SANICHI] YoY Cumulative 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- 68.47%
YoY- 92.57%
View:
Show?
Cumulative Result
30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 27,546 33,911 20,996 30,847 17,090 3,390 2,404 45.49%
PBT -4,468 -2,203 3,481 3,526 1,831 2,895 -5,472 -3.06%
Tax -430 45 0 0 0 153 0 -
NP -4,898 -2,158 3,481 3,526 1,831 3,048 -5,472 -1.68%
-
NP to SH -4,897 -2,158 3,481 3,526 1,831 3,048 -5,472 -1.69%
-
Tax Rate - - 0.00% 0.00% 0.00% -5.28% - -
Total Cost 32,444 36,069 17,515 27,321 15,259 342 7,876 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 1,160,333 705,200 305,166 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 -2.66% -1.12% 2.50% 4.55% 4.29% 26.25% -40.00% -
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 7.64 11.63 1.81 4.37 5.60 4.67 1.41 29.66%
EPS -1.36 -0.74 0.30 0.50 0.60 4.20 -3.20 -12.32%
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 1.96 2.42 1.50 2.20 1.22 0.24 0.17 45.63%
EPS -0.35 -0.15 0.25 0.25 0.13 0.22 -0.39 -1.65%
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 1.31 1.38 2.76 2.17 1.34 1.61 40.54 -41.00%
P/EPS -7.36 -21.62 16.67 19.00 12.50 1.79 -17.81 -12.70%
EY -13.58 -4.63 6.00 5.26 8.00 56.00 -5.61 14.55%
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 1.37 0.86 10.50 2.06 1.34 1.71 24.90 -35.97%
P/EPS -7.73 -13.51 63.33 18.00 12.50 1.90 -10.94 -5.19%
EY -12.94 -7.40 1.58 5.56 8.00 52.50 -9.14 5.49%
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