[SANICHI] YoY TTM 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- 53.13%
YoY- 35.8%
Quarter Report
Latest QR
Upcoming QR
SANICHI's Result
SANICHI's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 4,507 4,642 14,256 18,539 21,045 26,130 11,662 -14.64%
PBT -8,530 -17,115 -3,760 -1,901 -3,664 5,900 3,403 -
Tax 128 -142 -18 43 770 -784 -348 -
NP -8,402 -17,257 -3,778 -1,858 -2,894 5,116 3,055 -
-
NP to SH -8,402 -17,257 -3,778 -1,858 -2,894 5,116 3,055 -
-
Tax Rate - - - - - 13.29% 10.23% -
Total Cost 12,909 21,899 18,034 20,397 23,939 21,014 8,607 6.98%
-
Net Worth 5,075 8,795 22,708 20,954 27,791 30,621 0 -
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 5,075 8,795 22,708 20,954 27,791 30,621 0 -
NOSH 39,042 175,900 162,200 110,285 111,166 109,363 110,846 -15.95%
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 -186.42% -371.76% -26.50% -10.02% -13.75% 19.58% 26.20% -
ROE -165.54% -196.21% -16.64% -8.87% -10.41% 16.71% 0.00% -
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 11.54 2.64 8.79 16.81 18.93 23.89 10.52 1.55%
EPS -21.52 -9.81 -2.33 -1.68 -2.60 4.68 2.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.05 0.14 0.19 0.25 0.28 0.00 -
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 0.27 0.28 0.87 1.13 1.28 1.59 0.71 -14.87%
EPS -0.51 -1.05 -0.23 -0.11 -0.18 0.31 0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0031 0.0054 0.0138 0.0128 0.0169 0.0186 0.00 -
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 2.17 32.21 3.41 3.27 1.48 6.36 17.58 -29.41%
P/EPS -1.16 -8.66 -12.88 -32.65 -10.76 32.49 67.12 -
EY -86.08 -11.54 -7.76 -3.06 -9.30 3.08 1.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 17.00 2.14 2.89 1.12 5.43 0.00 -
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 - -
Price 0.11 0.65 0.28 0.60 0.45 1.40 0.00 -
P/RPS 0.95 24.63 3.19 3.57 2.38 5.86 0.00 -
P/EPS -0.51 -6.63 -12.02 -35.61 -17.29 29.93 0.00 -
EY -195.64 -15.09 -8.32 -2.81 -5.79 3.34 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 13.00 2.00 3.16 1.80 5.00 0.00 -

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