[SEDANIA] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[SEDANIA] SEDANIA INNOVATOR BERHAD
Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -94.32%
YoY- -95.33%
Quarter Report
Latest QR
Upcoming QR
SEDANIA's Result
SEDANIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 12,343 13,653 16,366 23,428 27,297 27,533 24,920 -37.31%
PBT -4,313 -972 -868 200 2,211 1,812 858 -
Tax -44 -638 -474 -108 -590 -166 -32 23.58%
NP -4,357 -1,610 -1,342 92 1,621 1,645 826 -
-
NP to SH -4,357 -1,610 -1,342 92 1,621 1,645 826 -
-
Tax Rate - - - 54.00% 26.68% 9.16% 3.73% -
Total Cost 16,700 15,263 17,708 23,336 25,676 25,888 24,094 -21.62%
-
Net Worth 26,329 31,522 32,064 33,870 33,870 35,276 3,631,200 -96.22%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - 4,271 -
Div Payout % - - - - - - 517.19% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 26,329 31,522 32,064 33,870 33,870 35,276 3,631,200 -96.22%
NOSH 225,806 225,806 225,806 225,806 225,806 225,806 21,360,000 -95.14%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -35.30% -11.80% -8.20% 0.39% 5.94% 5.98% 3.31% -
ROE -16.55% -5.11% -4.19% 0.27% 4.79% 4.66% 0.02% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 5.47 6.05 7.25 10.38 12.09 12.49 0.12 1167.21%
EPS -1.93 -0.72 -0.60 0.04 0.01 0.01 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
NAPS 0.1166 0.1396 0.142 0.15 0.15 0.16 0.17 -22.17%
Adjusted Per Share Value based on latest NOSH - 225,806
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 3.38 3.74 4.48 6.41 7.47 7.54 6.82 -37.29%
EPS -1.19 -0.44 -0.37 0.03 0.44 0.45 0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.17 -
NAPS 0.0721 0.0863 0.0878 0.0927 0.0927 0.0966 9.9389 -96.21%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.10 0.17 0.22 0.275 0.325 0.33 0.305 -
P/RPS 1.83 2.81 3.04 2.65 2.69 2.64 261.43 -96.30%
P/EPS -5.18 -23.83 -37.02 674.96 45.27 44.22 7,887.17 -
EY -19.30 -4.20 -2.70 0.15 2.21 2.26 0.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.07 -
P/NAPS 0.86 1.22 1.55 1.83 2.17 2.06 1.79 -38.57%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 25/02/19 30/11/18 30/08/18 31/05/18 27/02/18 30/11/17 22/08/17 -
Price 0.13 0.125 0.20 0.24 0.34 0.35 0.34 -
P/RPS 2.38 2.07 2.76 2.31 2.81 2.80 291.43 -95.90%
P/EPS -6.74 -17.52 -33.65 589.06 47.36 46.90 8,792.25 -
EY -14.84 -5.71 -2.97 0.17 2.11 2.13 0.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.06 -
P/NAPS 1.11 0.90 1.41 1.60 2.27 2.19 2.00 -32.39%

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