[SANICHI] QoQ Quarter Result on 2022-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 10,360 4,315 3,743 4,628 6,117 6,186 1,321 293.26% QoQ % 140.09% 15.28% -19.12% -24.34% -1.12% 368.28% - Horiz. % 784.25% 326.65% 283.35% 350.34% 463.06% 468.28% 100.00%
PBT -5,222 -11,929 -3,494 -3,406 -85,688 2,303 -3,782 23.92% QoQ % 56.22% -241.41% -2.58% 96.03% -3,820.71% 160.89% - Horiz. % 138.08% 315.42% 92.38% 90.06% 2,265.68% -60.89% 100.00%
Tax 977 -345 -146 -145 -801 -153 -145 - QoQ % 383.19% -136.30% -0.69% 81.90% -423.53% -5.52% - Horiz. % -673.79% 237.93% 100.69% 100.00% 552.41% 105.52% 100.00%
NP -4,245 -12,274 -3,640 -3,551 -86,489 2,150 -3,927 5.31% QoQ % 65.41% -237.20% -2.51% 95.89% -4,122.74% 154.75% - Horiz. % 108.10% 312.55% 92.69% 90.43% 2,202.42% -54.75% 100.00%
NP to SH -4,261 -12,241 -3,681 -3,592 -86,655 2,153 -3,927 5.58% QoQ % 65.19% -232.55% -2.48% 95.85% -4,124.85% 154.83% - Horiz. % 108.51% 311.71% 93.74% 91.47% 2,206.65% -54.83% 100.00%
Tax Rate - % - % - % - % - % 6.64 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Total Cost 14,605 16,589 7,383 8,179 92,606 4,036 5,248 97.48% QoQ % -11.96% 124.69% -9.73% -91.17% 2,194.50% -23.09% - Horiz. % 278.30% 316.10% 140.68% 155.85% 1,764.60% 76.91% 100.00%
Net Worth 266,588 266,588 280,619 280,619 280,619 294,268 120,503 69.54% QoQ % 0.00% -5.00% 0.00% 0.00% -4.64% 144.20% - Horiz. % 221.23% 221.23% 232.87% 232.87% 232.87% 244.20% 100.00%
Dividend 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 266,588 266,588 280,619 280,619 280,619 294,268 120,503 69.54% QoQ % 0.00% -5.00% 0.00% 0.00% -4.64% 144.20% - Horiz. % 221.23% 221.23% 232.87% 232.87% 232.87% 244.20% 100.00%
NOSH 1,403,095 1,403,095 1,403,095 1,403,095 1,403,095 1,131,803 388,721 134.76% QoQ % 0.00% 0.00% 0.00% 0.00% 23.97% 191.16% - Horiz. % 360.95% 360.95% 360.95% 360.95% 360.95% 291.16% 100.00%
Ratio Analysis 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -40.97 % -284.45 % -97.25 % -76.73 % -1,413.91 % 34.76 % -297.27 % -73.22% QoQ % 85.60% -192.49% -26.74% 94.57% -4,167.64% 111.69% - Horiz. % 13.78% 95.69% 32.71% 25.81% 475.63% -11.69% 100.00%
ROE -1.60 % -4.59 % -1.31 % -1.28 % -30.88 % 0.73 % -3.26 % -37.70% QoQ % 65.14% -250.38% -2.34% 95.85% -4,330.14% 122.39% - Horiz. % 49.08% 140.80% 40.18% 39.26% 947.24% -22.39% 100.00%
Per Share 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 0.74 0.31 0.27 0.33 0.44 0.55 0.34 67.71% QoQ % 138.71% 14.81% -18.18% -25.00% -20.00% 61.76% - Horiz. % 217.65% 91.18% 79.41% 97.06% 129.41% 161.76% 100.00%
EPS -0.30 -0.87 -0.26 -0.26 -9.43 0.19 -1.01 -55.38% QoQ % 65.52% -234.62% 0.00% 97.24% -5,063.16% 118.81% - Horiz. % 29.70% 86.14% 25.74% 25.74% 933.66% -18.81% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1900 0.1900 0.2000 0.2000 0.2000 0.2600 0.3100 -27.78% QoQ % 0.00% -5.00% 0.00% 0.00% -23.08% -16.13% - Horiz. % 61.29% 61.29% 64.52% 64.52% 64.52% 83.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,403,095 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 0.74 0.31 0.27 0.33 0.44 0.44 0.09 305.81% QoQ % 138.71% 14.81% -18.18% -25.00% 0.00% 388.89% - Horiz. % 822.22% 344.44% 300.00% 366.67% 488.89% 488.89% 100.00%
EPS -0.30 -0.87 -0.26 -0.26 -9.43 0.15 -0.28 4.69% QoQ % 65.52% -234.62% 0.00% 97.24% -6,386.67% 153.57% - Horiz. % 107.14% 310.71% 92.86% 92.86% 3,367.86% -53.57% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1900 0.1900 0.2000 0.2000 0.2000 0.2097 0.0859 69.52% QoQ % 0.00% -5.00% 0.00% 0.00% -4.63% 144.12% - Horiz. % 221.19% 221.19% 232.83% 232.83% 232.83% 244.12% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.0250 0.0250 0.0200 0.0300 0.0250 0.0350 0.0350 -
P/RPS 3.39 8.13 7.50 9.10 5.73 6.40 10.30 -52.23% QoQ % -58.30% 8.40% -17.58% 58.81% -10.47% -37.86% - Horiz. % 32.91% 78.93% 72.82% 88.35% 55.63% 62.14% 100.00%
P/EPS -8.23 -2.87 -7.62 -11.72 -0.40 18.40 -3.46 77.91% QoQ % -186.76% 62.34% 34.98% -2,830.00% -102.17% 631.79% - Horiz. % 237.86% 82.95% 220.23% 338.73% 11.56% -531.79% 100.00%
EY -12.15 -34.90 -13.12 -8.53 -247.04 5.44 -28.86 -43.74% QoQ % 65.19% -166.01% -53.81% 96.55% -4,641.18% 118.85% - Horiz. % 42.10% 120.93% 45.46% 29.56% 855.99% -18.85% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.13 0.13 0.10 0.15 0.13 0.13 0.11 11.75% QoQ % 0.00% 30.00% -33.33% 15.38% 0.00% 18.18% - Horiz. % 118.18% 118.18% 90.91% 136.36% 118.18% 118.18% 100.00%
Price Multiplier on Announcement Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 29/11/22 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 -
Price 0.0200 0.0250 0.0250 0.0250 0.0300 0.0300 0.0350 -
P/RPS 2.71 8.13 9.37 7.58 6.88 5.49 10.30 -58.84% QoQ % -66.67% -13.23% 23.61% 10.17% 25.32% -46.70% - Horiz. % 26.31% 78.93% 90.97% 73.59% 66.80% 53.30% 100.00%
P/EPS -6.59 -2.87 -9.53 -9.77 -0.49 15.77 -3.46 53.47% QoQ % -129.62% 69.88% 2.46% -1,893.88% -103.11% 555.78% - Horiz. % 190.46% 82.95% 275.43% 282.37% 14.16% -455.78% 100.00%
EY -15.18 -34.90 -10.49 -10.24 -205.87 6.34 -28.86 -34.76% QoQ % 56.50% -232.70% -2.44% 95.03% -3,347.16% 121.97% - Horiz. % 52.60% 120.93% 36.35% 35.48% 713.34% -21.97% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.11 0.13 0.13 0.13 0.15 0.12 0.11 - QoQ % -15.38% 0.00% 0.00% -13.33% 25.00% 9.09% - Horiz. % 100.00% 118.18% 118.18% 118.18% 136.36% 109.09% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Sanichi Q1 results 2022 (Bursa).pdf 
