[SEDANIA] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[SEDANIA] SEDANIA INNOVATOR BERHAD
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -170.51%
YoY- -368.78%
Quarter Report
Latest QR
Upcoming QR
SEDANIA's Result
SEDANIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 12,592 11,588 11,712 12,343 13,653 16,366 23,428 -33.86%
PBT 3,636 3,026 2,520 -4,313 -972 -868 200 590.18%
Tax -525 -516 -516 -44 -638 -474 -108 186.68%
NP 3,110 2,510 2,004 -4,357 -1,610 -1,342 92 943.24%
-
NP to SH 3,110 2,510 2,004 -4,357 -1,610 -1,342 92 943.24%
-
Tax Rate 14.44% 17.05% 20.48% - - - 54.00% -
Total Cost 9,481 9,078 9,708 16,700 15,263 17,708 23,336 -45.11%
-
Net Worth 32,489 29,863 26,870 26,329 31,522 32,064 33,870 -2.73%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 32,489 29,863 26,870 26,329 31,522 32,064 33,870 -2.73%
NOSH 248,387 248,387 225,806 225,806 225,806 225,806 225,806 6.55%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 24.70% 21.66% 17.11% -35.30% -11.80% -8.20% 0.39% -
ROE 9.57% 8.41% 7.46% -16.55% -5.11% -4.19% 0.27% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 5.07 4.72 5.19 5.47 6.05 7.25 10.38 -37.95%
EPS 1.31 1.08 0.88 -1.93 -0.72 -0.60 0.04 921.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1308 0.1216 0.119 0.1166 0.1396 0.142 0.15 -8.71%
Adjusted Per Share Value based on latest NOSH - 225,806
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 3.45 3.17 3.21 3.38 3.74 4.48 6.41 -33.80%
EPS 0.85 0.69 0.55 -1.19 -0.44 -0.37 0.03 827.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0889 0.0817 0.0735 0.0721 0.0863 0.0878 0.0927 -2.74%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.12 0.16 0.135 0.10 0.17 0.22 0.275 -
P/RPS 2.37 3.39 2.60 1.83 2.81 3.04 2.65 -7.16%
P/EPS 9.58 15.65 15.21 -5.18 -23.83 -37.02 674.96 -94.12%
EY 10.44 6.39 6.57 -19.30 -4.20 -2.70 0.15 1587.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.32 1.13 0.86 1.22 1.55 1.83 -36.74%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 28/11/19 27/08/19 30/05/19 25/02/19 30/11/18 30/08/18 31/05/18 -
Price 0.16 0.135 0.16 0.13 0.125 0.20 0.24 -
P/RPS 3.16 2.86 3.08 2.38 2.07 2.76 2.31 23.20%
P/EPS 12.78 13.21 18.03 -6.74 -17.52 -33.65 589.06 -92.20%
EY 7.83 7.57 5.55 -14.84 -5.71 -2.97 0.17 1181.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.11 1.34 1.11 0.90 1.41 1.60 -16.52%

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