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

Stock
[SEDANIA] SEDANIA INNOVATOR BERHAD
Announcement Date
21-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 109.63%
YoY- -5.17%
Quarter Report
Latest QR
Upcoming QR
SEDANIA's Result
SEDANIA's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 6,223 6,351 6,682 8,349 2,276 2,013 1,781 130.08%
PBT 580 269 501 304 -571 -834 -769 -
Tax -109 -8 -8 -249 0 -8 -8 469.55%
NP 471 261 493 55 -571 -842 -777 -
-
NP to SH 471 261 493 55 -571 -842 -777 -
-
Tax Rate 18.79% 2.97% 1.60% 81.91% - - - -
Total Cost 5,752 6,090 6,189 8,294 2,847 2,855 2,558 71.55%
-
Net Worth 35,276 34,000 0 36,000 36,000 21,659 22,799 33.73%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - 19 - - -
Div Payout % - - - - 0.00% - - -
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 35,276 34,000 0 36,000 36,000 21,659 22,799 33.73%
NOSH 225,806 200,000 200,000 200,000 200,000 113,999 113,999 57.65%
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 7.57% 4.11% 7.38% 0.66% -25.09% -41.83% -43.63% -
ROE 1.34% 0.77% 0.00% 0.15% -1.59% -3.89% -3.41% -
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 2.82 3.18 3.34 4.17 1.14 1.77 1.56 48.34%
EPS 0.00 0.00 0.25 0.00 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 0.16 0.17 0.00 0.18 0.18 0.19 0.20 -13.81%
Adjusted Per Share Value based on latest NOSH - 200,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 1.70 1.74 1.83 2.29 0.62 0.55 0.49 129.00%
EPS 0.13 0.07 0.13 0.02 -0.16 -0.23 -0.21 -
DPS 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 0.0966 0.0931 0.00 0.0985 0.0985 0.0593 0.0624 33.78%
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 0.33 0.305 0.315 0.29 0.23 0.295 0.445 -
P/RPS 11.69 9.60 9.43 6.95 20.21 16.71 28.48 -44.73%
P/EPS 154.47 233.72 127.79 1,054.55 -80.56 -39.94 -65.29 -
EY 0.65 0.43 0.78 0.09 -1.24 -2.50 -1.53 -
DY 0.00 0.00 0.00 0.00 0.04 0.00 0.00 -
P/NAPS 2.06 1.79 0.00 1.61 1.28 1.55 2.23 -5.14%
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 30/11/17 22/08/17 29/05/17 21/02/17 29/11/16 29/08/16 23/05/16 -
Price 0.35 0.34 0.305 0.295 0.26 0.265 0.375 -
P/RPS 12.40 10.71 9.13 7.07 22.85 15.01 24.00 -35.58%
P/EPS 163.84 260.54 123.73 1,072.73 -91.07 -35.88 -55.02 -
EY 0.61 0.38 0.81 0.09 -1.10 -2.79 -1.82 -
DY 0.00 0.00 0.00 0.00 0.04 0.00 0.00 -
P/NAPS 2.19 2.00 0.00 1.64 1.44 1.39 1.88 10.70%

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