[SENDAI] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

Stock
[SENDAI] EVERSENDAI CORPORATION BERHAD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -38.13%
YoY- -168.2%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 1,246,650 1,178,284 1,229,256 897,926 805,761 796,890 894,068 24.78%
PBT -29,417 10,932 11,596 -362,636 -260,156 -193,026 -114,612 -59.57%
Tax -8,653 -6,358 -5,868 -2,423 -3,252 -5,852 -1,884 176.05%
NP -38,070 4,574 5,728 -365,059 -263,408 -198,878 -116,496 -52.52%
-
NP to SH -41,648 682 4,780 -359,390 -260,189 -197,748 -116,368 -49.55%
-
Tax Rate - 58.16% 50.60% - - - - -
Total Cost 1,284,721 1,173,710 1,223,528 1,262,985 1,069,169 995,768 1,010,564 17.33%
-
Net Worth 304,589 335,829 312,399 296,779 499,839 562,319 609,179 -36.97%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - 4,685 - - - - -
Div Payout % - - 98.03% - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 304,589 335,829 312,399 296,779 499,839 562,319 609,179 -36.97%
NOSH 780,999 780,999 780,999 780,999 780,999 780,999 780,999 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin -3.05% 0.39% 0.47% -40.66% -32.69% -24.96% -13.03% -
ROE -13.67% 0.20% 1.53% -121.10% -52.05% -35.17% -19.10% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 159.62 150.87 157.40 114.97 103.17 102.03 114.48 24.78%
EPS -5.33 0.08 0.60 -46.02 -33.32 -25.32 -14.88 -49.53%
DPS 0.00 0.00 0.60 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.43 0.40 0.38 0.64 0.72 0.78 -36.97%
Adjusted Per Share Value based on latest NOSH - 780,999
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 159.57 150.82 157.34 114.93 103.14 102.00 114.44 24.78%
EPS -5.33 0.09 0.61 -46.00 -33.30 -25.31 -14.90 -49.57%
DPS 0.00 0.00 0.60 0.00 0.00 0.00 0.00 -
NAPS 0.3899 0.4299 0.3999 0.3799 0.6398 0.7198 0.7797 -36.97%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.14 0.13 0.115 0.155 0.09 0.13 0.15 -
P/RPS 0.09 0.09 0.07 0.13 0.09 0.13 0.13 -21.72%
P/EPS -2.63 148.87 18.79 -0.34 -0.27 -0.51 -1.01 89.16%
EY -38.09 0.67 5.32 -296.88 -370.17 -194.77 -99.33 -47.18%
DY 0.00 0.00 5.22 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.30 0.29 0.41 0.14 0.18 0.19 53.06%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/11/23 30/08/23 29/05/23 28/02/23 29/11/22 29/08/22 31/05/22 -
Price 0.17 0.135 0.105 0.13 0.155 0.115 0.145 -
P/RPS 0.11 0.09 0.07 0.11 0.15 0.11 0.13 -10.53%
P/EPS -3.19 154.60 17.16 -0.28 -0.47 -0.45 -0.97 120.98%
EY -31.37 0.65 5.83 -353.97 -214.94 -220.17 -102.76 -54.62%
DY 0.00 0.00 5.71 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.31 0.26 0.34 0.24 0.16 0.19 74.94%

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