[SEDANIA] QoQ Annualized Quarter Result on 30-Sep-2023 [#3]

Stock
[SEDANIA] SEDANIA INNOVATOR BERHAD
Announcement Date
29-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -15.35%
YoY- 235.41%
Quarter Report
Latest QR
Upcoming QR
SEDANIA's Result
SEDANIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 78,342 54,972 53,916 45,932 47,656 46,640 38,772 59.89%
PBT -547 3,103 6,478 6,657 7,406 7,308 2,556 -
Tax -2,199 -1,350 -1,277 -1,069 -1,020 -828 -1,179 51.57%
NP -2,746 1,752 5,201 5,588 6,386 6,480 1,377 -
-
NP to SH -2,293 2,076 5,589 5,026 5,938 5,632 754 -
-
Tax Rate - 43.51% 19.71% 16.06% 13.77% 11.33% 46.13% -
Total Cost 81,088 53,220 48,714 40,344 41,270 40,160 37,395 67.61%
-
Net Worth 54,072 59,333 61,449 45,642 44,669 43,071 41,489 19.33%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 54,072 59,333 61,449 45,642 44,669 43,071 41,489 19.33%
NOSH 365,352 365,352 365,352 347,352 347,352 347,352 347,352 3.42%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin -3.51% 3.19% 9.65% 12.17% 13.40% 13.89% 3.55% -
ROE -4.24% 3.50% 9.10% 11.01% 13.29% 13.08% 1.82% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 21.44 15.05 15.05 13.22 13.72 13.43 11.16 54.60%
EPS -0.77 0.59 1.59 1.45 1.70 1.64 0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.148 0.1624 0.1715 0.1314 0.1286 0.124 0.1194 15.40%
Adjusted Per Share Value based on latest NOSH - 347,352
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 21.44 15.05 14.76 12.57 13.04 12.77 10.61 59.90%
EPS -0.77 0.59 1.53 1.38 1.63 1.54 0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.148 0.1624 0.1682 0.1249 0.1223 0.1179 0.1136 19.30%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.195 0.195 0.23 0.18 0.21 0.205 0.265 -
P/RPS 0.91 1.30 1.53 1.36 1.53 1.53 2.38 -47.35%
P/EPS -31.07 34.30 14.74 12.44 12.28 12.64 122.13 -
EY -3.22 2.92 6.78 8.04 8.14 7.91 0.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.20 1.34 1.37 1.63 1.65 2.22 -29.31%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 29/08/24 31/05/24 15/03/24 29/11/23 29/08/23 24/05/23 28/02/23 -
Price 0.165 0.195 0.19 0.185 0.205 0.205 0.22 -
P/RPS 0.77 1.30 1.26 1.40 1.49 1.53 1.97 -46.57%
P/EPS -26.29 34.30 12.18 12.78 11.99 12.64 101.39 -
EY -3.80 2.92 8.21 7.82 8.34 7.91 0.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.20 1.11 1.41 1.59 1.65 1.84 -28.62%

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