[SEDANIA] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[SEDANIA] SEDANIA INNOVATOR BERHAD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 145.99%
YoY- 2078.26%
Quarter Report
Latest QR
Upcoming QR
SEDANIA's Result
SEDANIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 15,495 12,592 11,588 11,712 12,343 13,653 16,366 -3.57%
PBT 2,949 3,636 3,026 2,520 -4,313 -972 -868 -
Tax -463 -525 -516 -516 -44 -638 -474 -1.54%
NP 2,486 3,110 2,510 2,004 -4,357 -1,610 -1,342 -
-
NP to SH 2,486 3,110 2,510 2,004 -4,357 -1,610 -1,342 -
-
Tax Rate 15.70% 14.44% 17.05% 20.48% - - - -
Total Cost 13,009 9,481 9,078 9,708 16,700 15,263 17,708 -18.53%
-
Net Worth 31,495 32,489 29,863 26,870 26,329 31,522 32,064 -1.18%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 31,495 32,489 29,863 26,870 26,329 31,522 32,064 -1.18%
NOSH 248,387 248,387 248,387 225,806 225,806 225,806 225,806 6.54%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 16.04% 24.70% 21.66% 17.11% -35.30% -11.80% -8.20% -
ROE 7.89% 9.57% 8.41% 7.46% -16.55% -5.11% -4.19% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 6.24 5.07 4.72 5.19 5.47 6.05 7.25 -9.49%
EPS 1.03 1.31 1.08 0.88 -1.93 -0.72 -0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1268 0.1308 0.1216 0.119 0.1166 0.1396 0.142 -7.25%
Adjusted Per Share Value based on latest NOSH - 225,806
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 4.24 3.45 3.17 3.21 3.38 3.74 4.48 -3.59%
EPS 0.68 0.85 0.69 0.55 -1.19 -0.44 -0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0862 0.0889 0.0817 0.0735 0.0721 0.0863 0.0878 -1.21%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.20 0.12 0.16 0.135 0.10 0.17 0.22 -
P/RPS 3.21 2.37 3.39 2.60 1.83 2.81 3.04 3.68%
P/EPS 19.98 9.58 15.65 15.21 -5.18 -23.83 -37.02 -
EY 5.00 10.44 6.39 6.57 -19.30 -4.20 -2.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 0.92 1.32 1.13 0.86 1.22 1.55 1.28%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 25/02/20 28/11/19 27/08/19 30/05/19 25/02/19 30/11/18 30/08/18 -
Price 0.195 0.16 0.135 0.16 0.13 0.125 0.20 -
P/RPS 3.13 3.16 2.86 3.08 2.38 2.07 2.76 8.72%
P/EPS 19.48 12.78 13.21 18.03 -6.74 -17.52 -33.65 -
EY 5.13 7.83 7.57 5.55 -14.84 -5.71 -2.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.22 1.11 1.34 1.11 0.90 1.41 6.03%

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