[SENDAI] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[SENDAI] EVERSENDAI CORPORATION BERHAD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 105.47%
YoY- 130.27%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 1,830,383 1,311,159 861,838 395,968 1,582,428 1,233,637 862,276 64.94%
PBT 95,872 64,166 44,460 18,713 -267,208 -55,828 -65,498 -
Tax -8,056 -4,895 -4,063 -1,108 -6,881 -4,159 -3,831 63.91%
NP 87,816 59,271 40,397 17,605 -274,089 -59,987 -69,329 -
-
NP to SH 86,511 56,699 35,873 15,264 -278,883 -64,428 -71,707 -
-
Tax Rate 8.40% 7.63% 9.14% 5.92% - - - -
Total Cost 1,742,567 1,251,888 821,441 378,363 1,856,517 1,293,624 931,605 51.63%
-
Net Worth 884,230 882,561 873,631 883,297 866,857 1,020,947 982,393 -6.75%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 884,230 882,561 873,631 883,297 866,857 1,020,947 982,393 -6.75%
NOSH 781,100 778,600 773,125 774,822 773,979 773,445 773,538 0.64%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 4.80% 4.52% 4.69% 4.45% -17.32% -4.86% -8.04% -
ROE 9.78% 6.42% 4.11% 1.73% -32.17% -6.31% -7.30% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 235.98 169.36 111.47 51.10 204.45 159.50 111.47 64.64%
EPS 11.15 7.32 4.64 1.97 -36.04 -8.33 -9.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.14 1.13 1.14 1.12 1.32 1.27 -6.92%
Adjusted Per Share Value based on latest NOSH - 774,822
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 234.36 167.88 110.35 50.70 202.61 157.96 110.41 64.93%
EPS 11.08 7.26 4.59 1.95 -35.71 -8.25 -9.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1322 1.13 1.1186 1.131 1.1099 1.3072 1.2579 -6.76%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.865 0.83 1.36 0.685 0.575 0.475 0.465 -
P/RPS 0.37 0.49 1.22 1.34 0.28 0.30 0.42 -8.08%
P/EPS 7.76 11.33 29.31 34.77 -1.60 -5.70 -5.02 -
EY 12.89 8.82 3.41 2.88 -62.66 -17.54 -19.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.73 1.20 0.60 0.51 0.36 0.37 61.37%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 27/11/17 28/08/17 25/05/17 28/02/17 30/11/16 29/08/16 -
Price 0.87 0.95 1.13 0.95 0.53 0.52 0.44 -
P/RPS 0.37 0.56 1.01 1.86 0.26 0.33 0.39 -3.43%
P/EPS 7.80 12.97 24.35 48.22 -1.47 -6.24 -4.75 -
EY 12.82 7.71 4.11 2.07 -67.99 -16.02 -21.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.83 1.00 0.83 0.47 0.39 0.35 67.44%

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