[SANICHI] YoY TTM Result on 31-Dec-2013 [#2]

Stock
[SANICHI] SANICHI TECHNOLOGY BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 83.95%
YoY- 197.54%
Quarter Report
Latest QR
Upcoming QR
SANICHI's Result
SANICHI's Financial Summary
View:
Show?
TTM Result
30/06/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 30,021 37,685 24,722 21,269 4,507 4,642 14,256 12.13%
PBT -3,292 2,312 1,382 8,354 -8,530 -17,115 -3,760 -2.02%
Tax -124 800 428 -159 128 -142 -18 34.56%
NP -3,416 3,112 1,810 8,195 -8,402 -17,257 -3,778 -1.53%
-
NP to SH -3,416 3,180 1,586 8,195 -8,402 -17,257 -3,778 -1.53%
-
Tax Rate - -34.60% -30.97% 1.90% - - - -
Total Cost 33,437 34,573 22,912 13,074 12,909 21,899 18,034 9.96%
-
Net Worth 366,891 0 82,719 50,349 5,075 8,795 22,708 53.41%
Dividend
30/06/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 366,891 0 82,719 50,349 5,075 8,795 22,708 53.41%
NOSH 858,915 847,999 751,999 335,666 39,042 175,900 162,200 29.22%
Ratio Analysis
30/06/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -11.38% 8.26% 7.32% 38.53% -186.42% -371.76% -26.50% -
ROE -0.93% 0.00% 1.92% 16.28% -165.54% -196.21% -16.64% -
Per Share
30/06/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 1.80 4.44 3.29 6.34 11.54 2.64 8.79 -21.64%
EPS -0.20 0.38 0.21 2.44 -21.52 -9.81 -2.33 -31.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.00 0.11 0.15 0.13 0.05 0.14 7.19%
Adjusted Per Share Value based on latest NOSH - 335,666
30/06/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 0.20 0.25 0.16 0.14 0.03 0.03 0.09 13.06%
EPS -0.02 0.02 0.01 0.05 -0.05 -0.11 -0.02 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0239 0.00 0.0054 0.0033 0.0003 0.0006 0.0015 53.08%
Price Multiplier on Financial Quarter End Date
30/06/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/06/17 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.07 0.085 0.09 0.08 0.25 0.85 0.30 -
P/RPS 3.89 1.91 2.74 1.26 2.17 32.21 3.41 2.04%
P/EPS -34.17 22.67 42.67 3.28 -1.16 -8.66 -12.88 16.19%
EY -2.93 4.41 2.34 30.52 -86.08 -11.54 -7.76 -13.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.00 0.82 0.53 1.92 17.00 2.14 -25.34%
Price Multiplier on Announcement Date
30/06/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/08/17 26/02/16 27/02/15 28/02/14 28/02/13 29/02/12 17/02/11 -
Price 0.18 0.05 0.09 0.075 0.11 0.65 0.28 -
P/RPS 10.00 1.13 2.74 1.18 0.95 24.63 3.19 19.21%
P/EPS -87.88 13.33 42.67 3.07 -0.51 -6.63 -12.02 35.79%
EY -1.14 7.50 2.34 32.55 -195.64 -15.09 -8.32 -26.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.00 0.82 0.50 0.85 13.00 2.00 -12.81%

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