[SENDAI] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[SENDAI] EVERSENDAI CORPORATION BERHAD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -332.86%
YoY- -598.9%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 1,311,159 861,838 395,968 1,582,428 1,233,637 862,276 440,725 106.71%
PBT 64,166 44,460 18,713 -267,208 -55,828 -65,498 -46,740 -
Tax -4,895 -4,063 -1,108 -6,881 -4,159 -3,831 -2,297 65.52%
NP 59,271 40,397 17,605 -274,089 -59,987 -69,329 -49,037 -
-
NP to SH 56,699 35,873 15,264 -278,883 -64,428 -71,707 -50,425 -
-
Tax Rate 7.63% 9.14% 5.92% - - - - -
Total Cost 1,251,888 821,441 378,363 1,856,517 1,293,624 931,605 489,762 86.84%
-
Net Worth 882,561 873,631 883,297 866,857 1,020,947 982,393 989,938 -7.36%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 882,561 873,631 883,297 866,857 1,020,947 982,393 989,938 -7.36%
NOSH 778,600 773,125 774,822 773,979 773,445 773,538 773,389 0.44%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 4.52% 4.69% 4.45% -17.32% -4.86% -8.04% -11.13% -
ROE 6.42% 4.11% 1.73% -32.17% -6.31% -7.30% -5.09% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 169.36 111.47 51.10 204.45 159.50 111.47 56.99 106.56%
EPS 7.32 4.64 1.97 -36.04 -8.33 -9.27 -6.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.13 1.14 1.12 1.32 1.27 1.28 -7.42%
Adjusted Per Share Value based on latest NOSH - 773,847
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 167.83 110.32 50.68 202.55 157.91 110.37 56.41 106.72%
EPS 7.26 4.59 1.95 -35.70 -8.25 -9.18 -6.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1297 1.1182 1.1306 1.1096 1.3068 1.2575 1.2671 -7.36%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.83 1.36 0.685 0.575 0.475 0.465 0.73 -
P/RPS 0.49 1.22 1.34 0.28 0.30 0.42 1.28 -47.24%
P/EPS 11.33 29.31 34.77 -1.60 -5.70 -5.02 -11.20 -
EY 8.82 3.41 2.88 -62.66 -17.54 -19.94 -8.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 1.20 0.60 0.51 0.36 0.37 0.57 17.91%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 27/11/17 28/08/17 25/05/17 28/02/17 30/11/16 29/08/16 30/05/16 -
Price 0.95 1.13 0.95 0.53 0.52 0.44 0.605 -
P/RPS 0.56 1.01 1.86 0.26 0.33 0.39 1.06 -34.62%
P/EPS 12.97 24.35 48.22 -1.47 -6.24 -4.75 -9.28 -
EY 7.71 4.11 2.07 -67.99 -16.02 -21.07 -10.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.00 0.83 0.47 0.39 0.35 0.47 46.05%

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