[SENDAI] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[SENDAI] EVERSENDAI CORPORATION BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 16.27%
YoY- 49.45%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 1,233,637 862,276 440,725 1,788,804 1,299,483 828,006 402,777 110.47%
PBT -55,828 -65,498 -46,740 68,197 55,437 36,385 21,180 -
Tax -4,159 -3,831 -2,297 -6,012 -3,682 -1,837 -947 167.45%
NP -59,987 -69,329 -49,037 62,185 51,755 34,548 20,233 -
-
NP to SH -64,428 -71,707 -50,425 55,900 48,078 33,497 19,396 -
-
Tax Rate - - - 8.82% 6.64% 5.05% 4.47% -
Total Cost 1,293,624 931,605 489,762 1,726,619 1,247,728 793,458 382,544 124.79%
-
Net Worth 1,020,947 982,393 989,938 1,122,645 1,153,562 990,211 973,663 3.20%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - 3,871 - 9,670 - -
Div Payout % - - - 6.93% - 28.87% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 1,020,947 982,393 989,938 1,122,645 1,153,562 990,211 973,663 3.20%
NOSH 773,445 773,538 773,389 774,238 774,202 773,602 772,749 0.05%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -4.86% -8.04% -11.13% 3.48% 3.98% 4.17% 5.02% -
ROE -6.31% -7.30% -5.09% 4.98% 4.17% 3.38% 1.99% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 159.50 111.47 56.99 231.04 167.85 107.03 52.12 110.35%
EPS -8.33 -9.27 -6.52 7.22 6.21 4.33 2.51 -
DPS 0.00 0.00 0.00 0.50 0.00 1.25 0.00 -
NAPS 1.32 1.27 1.28 1.45 1.49 1.28 1.26 3.14%
Adjusted Per Share Value based on latest NOSH - 774,554
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 157.91 110.37 56.41 228.97 166.33 105.98 51.56 110.46%
EPS -8.25 -9.18 -6.45 7.16 6.15 4.29 2.48 -
DPS 0.00 0.00 0.00 0.50 0.00 1.24 0.00 -
NAPS 1.3068 1.2575 1.2671 1.437 1.4766 1.2675 1.2463 3.20%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.475 0.465 0.73 0.765 0.775 0.90 0.79 -
P/RPS 0.30 0.42 1.28 0.33 0.46 0.84 1.52 -66.00%
P/EPS -5.70 -5.02 -11.20 10.60 12.48 20.79 31.47 -
EY -17.54 -19.94 -8.93 9.44 8.01 4.81 3.18 -
DY 0.00 0.00 0.00 0.65 0.00 1.39 0.00 -
P/NAPS 0.36 0.37 0.57 0.53 0.52 0.70 0.63 -31.06%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/11/16 29/08/16 30/05/16 29/02/16 30/11/15 24/08/15 28/05/15 -
Price 0.52 0.44 0.605 0.69 0.855 0.725 0.72 -
P/RPS 0.33 0.39 1.06 0.30 0.51 0.68 1.38 -61.37%
P/EPS -6.24 -4.75 -9.28 9.56 13.77 16.74 28.69 -
EY -16.02 -21.07 -10.78 10.46 7.26 5.97 3.49 -
DY 0.00 0.00 0.00 0.72 0.00 1.72 0.00 -
P/NAPS 0.39 0.35 0.47 0.48 0.57 0.57 0.57 -22.29%

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