[SENDAI] QoQ 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- 283.21%
YoY- 135.22%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 235,205 275,509 399,715 519,053 345,846 281,828 307,314 -16.28%
PBT 8,883 4,803 7,473 43,166 -27,529 2,567 2,899 110.53%
Tax -6,642 -4,375 -2,991 1,222 -3,311 -1,712 -1,467 172.92%
NP 2,241 428 4,482 44,388 -30,840 855 1,432 34.68%
-
NP to SH 4,375 371 355 57,853 -31,577 -854 1,195 136.98%
-
Tax Rate 74.77% 91.09% 40.02% -2.83% - 66.69% 50.60% -
Total Cost 232,964 275,081 395,233 474,665 376,686 280,973 305,882 -16.56%
-
Net Worth 296,874 367,071 374,879 367,069 304,589 335,829 312,399 -3.33%
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 296,874 367,071 374,879 367,069 304,589 335,829 312,399 -3.33%
NOSH 781,249 781,004 780,999 780,999 780,999 780,999 780,999 0.02%
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 0.95% 0.16% 1.12% 8.55% -8.92% 0.30% 0.47% -
ROE 1.47% 0.10% 0.09% 15.76% -10.37% -0.25% 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 30.11 35.28 51.18 66.46 44.28 36.09 39.35 -16.30%
EPS 0.56 0.05 0.05 7.41 -4.04 -0.11 0.15 140.07%
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 30.11 35.27 51.16 66.44 44.27 36.07 39.34 -16.28%
EPS 0.56 0.05 0.05 7.41 -4.04 -0.11 0.15 140.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.15 -
NAPS 0.38 0.4699 0.4798 0.4698 0.3899 0.4299 0.3999 -3.33%
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 1.76 1.50 0.58 0.25 0.32 0.36 0.29 231.62%
P/EPS 94.64 1,115.72 649.00 2.23 -3.46 -118.89 75.16 16.55%
EY 1.06 0.09 0.15 44.89 -28.88 -0.84 1.33 -14.00%
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 2.01 1.20 1.25 0.25 0.38 0.37 0.27 279.86%
P/EPS 108.04 894.68 1,408.00 2.23 -4.20 -123.46 68.62 35.22%
EY 0.93 0.11 0.07 44.89 -23.78 -0.81 1.46 -25.90%
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