[SENDAI] QoQ Cumulative Quarter Result on 31-Mar-2023 [#1]

Stock
[SENDAI] EVERSENDAI CORPORATION BERHAD
Announcement Date
29-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 100.33%
YoY- 104.11%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 1,454,041 934,988 589,142 307,314 897,926 604,321 398,445 136.47%
PBT 21,102 -22,063 5,466 2,899 -362,636 -195,117 -96,513 -
Tax -5,268 -6,490 -3,179 -1,467 -2,423 -2,439 -2,926 47.83%
NP 15,834 -28,553 2,287 1,432 -365,059 -197,556 -99,439 -
-
NP to SH 26,616 -31,236 341 1,195 -359,390 -195,142 -98,874 -
-
Tax Rate 24.96% - 58.16% 50.60% - - - -
Total Cost 1,438,207 963,541 586,855 305,882 1,262,985 801,877 497,884 102.43%
-
Net Worth 367,069 304,589 335,829 312,399 296,779 499,839 562,319 -24.69%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - 1,171 - - - -
Div Payout % - - - 98.03% - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 367,069 304,589 335,829 312,399 296,779 499,839 562,319 -24.69%
NOSH 780,999 780,999 780,999 780,999 780,999 780,999 780,999 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 1.09% -3.05% 0.39% 0.47% -40.66% -32.69% -24.96% -
ROE 7.25% -10.26% 0.10% 0.38% -121.10% -39.04% -17.58% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 186.18 119.72 75.43 39.35 114.97 77.38 51.02 136.46%
EPS 3.41 -4.00 0.04 0.15 -46.02 -24.99 -12.66 -
DPS 0.00 0.00 0.00 0.15 0.00 0.00 0.00 -
NAPS 0.47 0.39 0.43 0.40 0.38 0.64 0.72 -24.69%
Adjusted Per Share Value based on latest NOSH - 780,999
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 186.12 119.68 75.41 39.34 114.93 77.35 51.00 136.47%
EPS 3.41 -4.00 0.04 0.15 -46.00 -24.98 -12.66 -
DPS 0.00 0.00 0.00 0.15 0.00 0.00 0.00 -
NAPS 0.4698 0.3899 0.4299 0.3999 0.3799 0.6398 0.7198 -24.69%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.165 0.14 0.13 0.115 0.155 0.09 0.13 -
P/RPS 0.09 0.12 0.17 0.29 0.13 0.12 0.25 -49.29%
P/EPS 4.84 -3.50 297.74 75.16 -0.34 -0.36 -1.03 -
EY 20.65 -28.57 0.34 1.33 -296.88 -277.62 -97.38 -
DY 0.00 0.00 0.00 1.30 0.00 0.00 0.00 -
P/NAPS 0.35 0.36 0.30 0.29 0.41 0.14 0.18 55.59%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 29/11/23 30/08/23 29/05/23 28/02/23 29/11/22 29/08/22 -
Price 0.165 0.17 0.135 0.105 0.13 0.155 0.115 -
P/RPS 0.09 0.14 0.18 0.27 0.11 0.20 0.23 -46.40%
P/EPS 4.84 -4.25 309.19 68.62 -0.28 -0.62 -0.91 -
EY 20.65 -23.53 0.32 1.46 -353.97 -161.20 -110.09 -
DY 0.00 0.00 0.00 1.43 0.00 0.00 0.00 -
P/NAPS 0.35 0.44 0.31 0.26 0.34 0.24 0.16 68.27%

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