[SENDAI] QoQ Cumulative Quarter Result on 31-Dec-2023 [#4]

Stock
[SENDAI] EVERSENDAI CORPORATION BERHAD
Announcement Date
28-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 185.21%
YoY- 107.41%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 910,429 675,224 399,715 1,454,041 934,988 589,142 307,314 105.86%
PBT 21,159 12,276 7,473 21,102 -22,063 5,466 2,899 274.90%
Tax -14,008 -7,366 -2,991 -5,268 -6,490 -3,179 -1,467 348.24%
NP 7,151 4,910 4,482 15,834 -28,553 2,287 1,432 191.30%
-
NP to SH 5,101 726 355 26,616 -31,236 341 1,195 162.44%
-
Tax Rate 66.20% 60.00% 40.02% 24.96% - 58.16% 50.60% -
Total Cost 903,278 670,314 395,233 1,438,207 963,541 586,855 305,882 105.42%
-
Net Worth 298,212 367,071 374,879 367,069 304,589 335,829 312,399 -3.04%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - 1,171 -
Div Payout % - - - - - - 98.03% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 298,212 367,071 374,879 367,069 304,589 335,829 312,399 -3.04%
NOSH 784,769 781,004 780,999 780,999 780,999 780,999 780,999 0.32%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 0.79% 0.73% 1.12% 1.09% -3.05% 0.39% 0.47% -
ROE 1.71% 0.20% 0.09% 7.25% -10.26% 0.10% 0.38% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 116.01 86.46 51.18 186.18 119.72 75.43 39.35 105.20%
EPS 0.65 0.09 0.05 3.41 -4.00 0.04 0.15 165.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.15 -
NAPS 0.38 0.47 0.48 0.47 0.39 0.43 0.40 -3.35%
Adjusted Per Share Value based on latest NOSH - 780,999
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 116.53 86.43 51.16 186.12 119.68 75.41 39.34 105.84%
EPS 0.65 0.09 0.05 3.41 -4.00 0.04 0.15 165.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.15 -
NAPS 0.3817 0.4699 0.4798 0.4698 0.3899 0.4299 0.3999 -3.04%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.53 0.53 0.295 0.165 0.14 0.13 0.115 -
P/RPS 0.46 0.61 0.58 0.09 0.12 0.17 0.29 35.89%
P/EPS 81.54 570.15 649.00 4.84 -3.50 297.74 75.16 5.56%
EY 1.23 0.18 0.15 20.65 -28.57 0.34 1.33 -5.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.30 -
P/NAPS 1.39 1.13 0.61 0.35 0.36 0.30 0.29 183.46%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 28/11/24 29/08/24 30/05/24 28/02/24 29/11/23 30/08/23 29/05/23 -
Price 0.605 0.425 0.64 0.165 0.17 0.135 0.105 -
P/RPS 0.52 0.49 1.25 0.09 0.14 0.18 0.27 54.61%
P/EPS 93.08 457.20 1,408.00 4.84 -4.25 309.19 68.62 22.46%
EY 1.07 0.22 0.07 20.65 -23.53 0.32 1.46 -18.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.43 -
P/NAPS 1.59 0.90 1.33 0.35 0.44 0.31 0.26 233.31%

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