[SEDANIA] QoQ TTM Result on 31-Dec-2023

Stock
[SEDANIA] SEDANIA INNOVATOR BERHAD
Announcement Date
15-Mar-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
31-Dec-2023
Profit Trend
QoQ- 50.69%
YoY- 568.67%
Quarter Report
Latest QR
Upcoming QR
SEDANIA's Result
SEDANIA's Financial Summary
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 59,773 54,513 52,473 49,422 43,137 44,676 41,593 27.26%
PBT -5,631 -4,251 1,794 5,938 4,205 4,110 3,553 -
Tax -1,687 -1,688 -1,369 -1,171 -611 -694 -1,054 36.71%
NP -7,318 -5,939 425 4,767 3,594 3,416 2,499 -
-
NP to SH -6,749 -5,263 1,013 5,122 3,399 2,921 1,891 -
-
Tax Rate - - 76.31% 19.72% 14.53% 16.89% 29.67% -
Total Cost 67,091 60,452 52,048 44,655 39,543 41,260 39,094 43.19%
-
Net Worth 5,144,156 54,072 59,333 61,449 45,642 44,669 43,071 2304.19%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 5,144,156 54,072 59,333 61,449 45,642 44,669 43,071 2304.19%
NOSH 365,352 365,352 365,352 365,352 347,352 347,352 347,352 3.41%
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 -12.24% -10.89% 0.81% 9.65% 8.33% 7.65% 6.01% -
ROE -0.13% -9.73% 1.71% 8.34% 7.45% 6.54% 4.39% -
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 16.36 14.92 14.36 13.79 12.42 12.86 11.97 23.08%
EPS -1.85 -1.44 0.28 1.43 0.98 0.84 0.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 14.08 0.148 0.1624 0.1715 0.1314 0.1286 0.124 2224.75%
Adjusted Per Share Value based on latest NOSH - 365,352
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 16.36 14.92 14.36 13.53 11.81 12.23 11.38 27.29%
EPS -1.85 -1.44 0.28 1.40 0.93 0.80 0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 14.08 0.148 0.1624 0.1682 0.1249 0.1223 0.1179 2304.04%
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 0.15 0.195 0.195 0.23 0.18 0.21 0.205 -
P/RPS 0.92 1.31 1.36 1.67 1.45 1.63 1.71 -33.77%
P/EPS -8.12 -13.54 70.33 16.09 18.39 24.97 37.66 -
EY -12.32 -7.39 1.42 6.22 5.44 4.00 2.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 1.32 1.20 1.34 1.37 1.63 1.65 -96.64%
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 22/11/24 29/08/24 31/05/24 15/03/24 29/11/23 29/08/23 24/05/23 -
Price 0.135 0.165 0.195 0.19 0.185 0.205 0.205 -
P/RPS 0.83 1.11 1.36 1.38 1.49 1.59 1.71 -38.15%
P/EPS -7.31 -11.45 70.33 13.29 18.91 24.38 37.66 -
EY -13.68 -8.73 1.42 7.52 5.29 4.10 2.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 1.11 1.20 1.11 1.41 1.59 1.65 -96.64%

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