[SEDANIA] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[SEDANIA] SEDANIA INNOVATOR BERHAD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 240.33%
YoY- 331.12%
Quarter Report
Latest QR
Upcoming QR
SEDANIA's Result
SEDANIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 49,098 50,874 55,808 68,272 8,339 8,516 7,776 240.47%
PBT 12,186 14,444 17,068 20,336 -11,556 -6,081 -9,154 -
Tax -1,649 -885 -854 -764 -447 -221 -396 158.15%
NP 10,537 13,558 16,214 19,572 -12,003 -6,302 -9,550 -
-
NP to SH 8,515 10,558 13,350 16,844 -12,003 -6,302 -9,550 -
-
Tax Rate 13.53% 6.13% 5.00% 3.76% - - - -
Total Cost 38,561 37,316 39,594 48,700 20,342 14,818 17,326 70.21%
-
Net Worth 43,398 44,266 39,124 23,268 31,336 32,543 27,153 36.58%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 43,398 44,266 39,124 23,268 31,336 32,543 27,153 36.58%
NOSH 347,189 347,189 347,189 302,191 302,191 287,691 251,191 24.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 21.46% 26.65% 29.05% 28.67% -143.94% -74.01% -122.81% -
ROE 19.62% 23.85% 34.12% 72.39% -38.30% -19.37% -35.17% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 14.14 14.65 17.94 22.59 2.79 3.36 3.10 174.27%
EPS 2.59 3.27 4.30 5.56 -4.54 -2.49 -3.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.125 0.1275 0.1258 0.077 0.1049 0.1284 0.1081 10.13%
Adjusted Per Share Value based on latest NOSH - 302,191
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 13.44 13.92 15.28 18.69 2.28 2.33 2.13 240.32%
EPS 2.33 2.89 3.65 4.61 -3.29 -1.73 -2.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1188 0.1212 0.1071 0.0637 0.0858 0.0891 0.0743 36.61%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.515 0.625 0.725 0.155 0.145 0.15 0.15 -
P/RPS 3.64 4.27 4.04 0.69 5.19 4.46 4.85 -17.37%
P/EPS 21.00 20.55 16.89 2.78 -3.61 -6.03 -3.95 -
EY 4.76 4.87 5.92 35.96 -27.71 -16.58 -25.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.12 4.90 5.76 2.01 1.38 1.17 1.39 105.93%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 30/11/21 30/08/21 31/05/21 25/02/21 25/11/20 27/08/20 -
Price 0.385 0.555 0.75 1.38 0.15 0.15 0.175 -
P/RPS 2.72 3.79 4.18 6.11 5.37 4.46 5.65 -38.49%
P/EPS 15.70 18.25 17.47 24.76 -3.73 -6.03 -4.60 -
EY 6.37 5.48 5.72 4.04 -26.79 -16.58 -21.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.08 4.35 5.96 17.92 1.43 1.17 1.62 53.29%

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