[SEDANIA] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[SEDANIA] SEDANIA INNOVATOR BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 7.53%
YoY- 170.94%
Quarter Report
Latest QR
Upcoming QR
SEDANIA's Result
SEDANIA's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 30,285 18,123 9,040 49,098 38,156 27,904 17,068 46.51%
PBT 3,343 2,148 829 12,186 10,833 8,534 5,084 -24.36%
Tax -1,369 -982 -319 -1,649 -664 -427 -191 271.30%
NP 1,974 1,166 510 10,537 10,169 8,107 4,893 -45.37%
-
NP to SH 1,124 813 283 8,515 7,919 6,675 4,211 -58.51%
-
Tax Rate 40.95% 45.72% 38.48% 13.53% 6.13% 5.00% 3.76% -
Total Cost 28,311 16,957 8,530 38,561 27,987 19,797 12,175 75.42%
-
Net Worth 42,025 41,141 41,454 43,398 44,266 39,124 23,268 48.25%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 42,025 41,141 41,454 43,398 44,266 39,124 23,268 48.25%
NOSH 347,352 347,189 347,189 347,189 347,189 347,189 302,191 9.72%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 6.52% 6.43% 5.64% 21.46% 26.65% 29.05% 28.67% -
ROE 2.67% 1.98% 0.68% 19.62% 17.89% 17.06% 18.10% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 8.72 5.22 2.60 14.14 10.99 8.97 5.65 33.51%
EPS 0.32 0.23 0.08 2.59 2.45 2.15 1.39 -62.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.121 0.1185 0.1194 0.125 0.1275 0.1258 0.077 35.12%
Adjusted Per Share Value based on latest NOSH - 347,189
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 8.40 5.03 2.51 13.62 10.58 7.74 4.73 46.59%
EPS 0.31 0.23 0.08 2.36 2.20 1.85 1.17 -58.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1166 0.1141 0.115 0.1204 0.1228 0.1085 0.0645 48.34%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.30 0.505 0.34 0.515 0.625 0.725 0.155 -
P/RPS 3.44 9.67 13.06 3.64 5.69 8.08 2.74 16.36%
P/EPS 92.70 215.66 417.12 21.00 27.40 33.78 11.12 310.60%
EY 1.08 0.46 0.24 4.76 3.65 2.96 8.99 -75.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.48 4.26 2.85 4.12 4.90 5.76 2.01 15.02%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 30/08/22 30/05/22 28/02/22 30/11/21 30/08/21 31/05/21 -
Price 0.24 0.30 0.35 0.385 0.555 0.75 1.38 -
P/RPS 2.75 5.75 13.44 2.72 5.05 8.36 24.43 -76.65%
P/EPS 74.16 128.11 429.39 15.70 24.33 34.94 99.03 -17.52%
EY 1.35 0.78 0.23 6.37 4.11 2.86 1.01 21.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 2.53 2.93 3.08 4.35 5.96 17.92 -76.94%

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