[SENDAI] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[SENDAI] EVERSENDAI CORPORATION BERHAD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -51.03%
YoY- -80.45%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 908,724 842,118 913,984 1,555,492 1,590,629 1,559,028 1,598,516 -31.30%
PBT -91,882 -71,580 -38,880 27,827 36,054 43,816 43,208 -
Tax -430 1,064 2,600 -11,207 -4,086 -2,084 -1,228 -50.22%
NP -92,313 -70,516 -36,280 16,620 31,968 41,732 41,980 -
-
NP to SH -96,469 -72,932 -40,580 13,701 27,977 39,020 44,564 -
-
Tax Rate - - - 40.27% 11.33% 4.76% 2.84% -
Total Cost 1,001,037 912,634 950,264 1,538,872 1,558,661 1,517,296 1,556,536 -25.43%
-
Net Worth 827,858 866,908 913,768 921,578 929,388 913,768 898,148 -5.27%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 827,858 866,908 913,768 921,578 929,388 913,768 898,148 -5.27%
NOSH 780,999 780,999 780,999 780,999 780,999 780,999 781,100 -0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -10.16% -8.37% -3.97% 1.07% 2.01% 2.68% 2.63% -
ROE -11.65% -8.41% -4.44% 1.49% 3.01% 4.27% 4.96% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 116.35 107.83 117.03 199.17 203.67 199.62 204.68 -31.30%
EPS -12.35 -9.34 -5.20 1.75 3.59 5.00 5.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.11 1.17 1.18 1.19 1.17 1.15 -5.27%
Adjusted Per Share Value based on latest NOSH - 780,999
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 116.32 107.79 116.99 199.10 203.60 199.56 204.61 -31.30%
EPS -12.35 -9.34 -5.19 1.75 3.58 4.99 5.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0597 1.1096 1.1696 1.1796 1.1896 1.1696 1.1496 -5.26%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.25 0.28 0.175 0.395 0.39 0.44 0.475 -
P/RPS 0.21 0.26 0.15 0.20 0.19 0.22 0.23 -5.86%
P/EPS -2.02 -3.00 -3.37 22.52 10.89 8.81 8.32 -
EY -49.41 -33.35 -29.69 4.44 9.19 11.35 12.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.25 0.15 0.33 0.33 0.38 0.41 -29.95%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/11/20 27/08/20 30/06/20 28/02/20 29/11/19 28/08/19 29/05/19 -
Price 0.22 0.26 0.28 0.34 0.40 0.405 0.43 -
P/RPS 0.19 0.24 0.24 0.17 0.20 0.20 0.21 -6.43%
P/EPS -1.78 -2.78 -5.39 19.38 11.17 8.11 7.54 -
EY -56.15 -35.92 -18.56 5.16 8.96 12.34 13.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.23 0.24 0.29 0.34 0.35 0.37 -31.37%

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