[SANICHI] YoY TTM Result on 31-Mar-2014 [#3]

Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- -103.79%
YoY- -146.7%
View:
Show?
TTM Result
30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 25,096 32,988 36,170 23,004 4,831 2,988 12,418 11.41%
PBT -2,244 2,145 3,825 -152 538 -17,945 -5,410 -12.64%
Tax -82 800 428 -159 128 -142 2 -
NP -2,326 2,945 4,253 -311 666 -18,087 -5,408 -12.16%
-
NP to SH -2,326 3,013 4,029 -311 666 -18,087 -5,408 -12.16%
-
Tax Rate - -37.30% -11.19% - -23.79% - - -
Total Cost 27,422 30,043 31,917 23,315 4,165 21,075 17,826 6.84%
-
Net Worth 191,569 138,109 0 47,133 20,678 13,973 20,776 40.69%
Dividend
30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 191,569 138,109 0 47,133 20,678 13,973 20,776 40.69%
NOSH 290,256 1,150,909 1,432,999 336,666 129,241 174,666 148,400 10.86%
Ratio Analysis
30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin -9.27% 8.93% 11.76% -1.35% 13.79% -605.32% -43.55% -
ROE -1.21% 2.18% 0.00% -0.66% 3.22% -129.44% -26.03% -
Per Share
30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 8.65 2.87 2.52 6.83 3.74 1.71 8.37 0.50%
EPS -0.80 0.26 0.28 -0.09 0.52 -10.36 -3.64 -20.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.12 0.00 0.14 0.16 0.08 0.14 26.90%
Adjusted Per Share Value based on latest NOSH - 336,666
30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 1.53 2.01 2.20 1.40 0.29 0.18 0.76 11.35%
EPS -0.14 0.18 0.25 -0.02 0.04 -1.10 -0.33 -12.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1166 0.0841 0.00 0.0287 0.0126 0.0085 0.0126 40.76%
Price Multiplier on Financial Quarter End Date
30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/09/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.16 0.05 0.095 0.075 0.075 0.57 0.20 -
P/RPS 1.85 1.74 3.76 1.10 2.01 33.32 2.39 -3.85%
P/EPS -19.97 19.10 33.79 -81.19 14.55 -5.50 -5.49 21.95%
EY -5.01 5.24 2.96 -1.23 6.87 -18.17 -18.22 -17.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.42 0.00 0.54 0.47 7.13 1.43 -23.98%
Price Multiplier on Announcement Date
30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 24/11/17 20/05/16 29/05/15 30/05/14 29/05/13 31/05/12 13/06/11 -
Price 0.10 0.19 0.09 0.075 0.08 0.35 0.20 -
P/RPS 1.16 6.63 3.57 1.10 2.14 20.46 2.39 -10.51%
P/EPS -12.48 72.58 32.01 -81.19 15.52 -3.38 -5.49 13.45%
EY -8.01 1.38 3.12 -1.23 6.44 -29.59 -18.22 -11.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 1.58 0.00 0.54 0.50 4.38 1.43 -29.28%

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