[SEDANIA] QoQ Cumulative Quarter Result on 31-Dec-2022

Stock
[SEDANIA] SEDANIA INNOVATOR BERHAD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022
Profit Trend
QoQ- -32.92%
YoY- -91.15%
Quarter Report
Latest QR
Upcoming QR
SEDANIA's Result
SEDANIA's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 34,449 23,828 11,660 38,772 30,285 18,123 9,040 143.77%
PBT 4,993 3,703 1,827 2,556 3,343 2,148 829 230.67%
Tax -802 -510 -207 -1,179 -1,369 -982 -319 84.79%
NP 4,191 3,193 1,620 1,377 1,974 1,166 510 306.70%
-
NP to SH 3,770 2,969 1,408 754 1,124 813 283 461.07%
-
Tax Rate 16.06% 13.77% 11.33% 46.13% 40.95% 45.72% 38.48% -
Total Cost 30,258 20,635 10,040 37,395 28,311 16,957 8,530 132.41%
-
Net Worth 45,642 44,669 43,071 41,489 42,025 41,141 41,454 6.62%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 45,642 44,669 43,071 41,489 42,025 41,141 41,454 6.62%
NOSH 347,352 347,352 347,352 347,352 347,352 347,189 347,189 0.03%
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 12.17% 13.40% 13.89% 3.55% 6.52% 6.43% 5.64% -
ROE 8.26% 6.65% 3.27% 1.82% 2.67% 1.98% 0.68% -
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 9.92 6.86 3.36 11.16 8.72 5.22 2.60 143.97%
EPS 1.09 0.85 0.41 0.22 0.32 0.23 0.08 469.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1314 0.1286 0.124 0.1194 0.121 0.1185 0.1194 6.58%
Adjusted Per Share Value based on latest NOSH - 347,352
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 9.43 6.52 3.19 10.61 8.29 4.96 2.47 144.07%
EPS 1.03 0.81 0.39 0.21 0.31 0.22 0.08 448.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1249 0.1223 0.1179 0.1136 0.115 0.1126 0.1135 6.58%
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 0.18 0.21 0.205 0.265 0.30 0.505 0.34 -
P/RPS 1.81 3.06 6.11 2.38 3.44 9.67 13.06 -73.18%
P/EPS 16.58 24.57 50.57 122.13 92.70 215.66 417.12 -88.33%
EY 6.03 4.07 1.98 0.82 1.08 0.46 0.24 756.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.63 1.65 2.22 2.48 4.26 2.85 -38.60%
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 29/08/23 24/05/23 28/02/23 29/11/22 30/08/22 30/05/22 -
Price 0.185 0.205 0.205 0.22 0.24 0.30 0.35 -
P/RPS 1.87 2.99 6.11 1.97 2.75 5.75 13.44 -73.11%
P/EPS 17.05 23.98 50.57 101.39 74.16 128.11 429.39 -88.33%
EY 5.87 4.17 1.98 0.99 1.35 0.78 0.23 765.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.59 1.65 1.84 1.98 2.53 2.93 -38.56%

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