[SEDANIA] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[SEDANIA] SEDANIA INNOVATOR BERHAD
Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 59.48%
YoY- -104.01%
Quarter Report
Latest QR
Upcoming QR
SEDANIA's Result
SEDANIA's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 25,330 27,032 23,085 19,320 14,419 7,790 7,712 120.48%
PBT 1,860 1,313 162 -600 -1,870 -2,231 -1,471 -
Tax -590 -374 -265 -265 -265 99 91 -
NP 1,270 939 -103 -865 -2,135 -2,132 -1,380 -
-
NP to SH 1,270 939 -103 -865 -2,135 -2,132 -1,380 -
-
Tax Rate 31.72% 28.48% 163.58% - - - - -
Total Cost 24,060 26,093 23,188 20,185 16,554 9,922 9,092 90.97%
-
Net Worth 33,870 35,276 34,000 0 36,000 36,000 21,659 34.61%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 19 19 39 19 19 31 11 43.81%
Div Payout % 1.57% 2.13% 0.00% 0.00% 0.00% 0.00% 0.00% -
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 33,870 35,276 34,000 0 36,000 36,000 21,659 34.61%
NOSH 225,806 225,806 200,000 200,000 200,000 200,000 113,999 57.52%
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 5.01% 3.47% -0.45% -4.48% -14.81% -27.37% -17.89% -
ROE 3.75% 2.66% -0.30% 0.00% -5.93% -5.92% -6.37% -
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 11.22 12.26 11.54 9.66 7.21 3.90 6.76 40.05%
EPS 0.56 0.43 -0.05 -0.43 -1.07 -1.07 -1.21 -
DPS 0.01 0.01 0.02 0.01 0.01 0.02 0.01 0.00%
NAPS 0.15 0.16 0.17 0.00 0.18 0.18 0.19 -14.54%
Adjusted Per Share Value based on latest NOSH - 200,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 7.03 7.50 6.40 5.36 4.00 2.16 2.14 120.50%
EPS 0.35 0.26 -0.03 -0.24 -0.59 -0.59 -0.38 -
DPS 0.01 0.01 0.01 0.01 0.01 0.01 0.00 -
NAPS 0.0939 0.0978 0.0943 0.00 0.0999 0.0999 0.0601 34.53%
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 0.325 0.33 0.305 0.315 0.29 0.23 0.295 -
P/RPS 2.90 2.69 2.64 3.26 4.02 5.91 4.36 -23.74%
P/EPS 57.79 77.48 -592.23 -72.83 -27.17 -21.58 -24.37 -
EY 1.73 1.29 -0.17 -1.37 -3.68 -4.63 -4.10 -
DY 0.03 0.03 0.07 0.03 0.03 0.07 0.03 0.00%
P/NAPS 2.17 2.06 1.79 0.00 1.61 1.28 1.55 25.06%
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 30/11/17 22/08/17 29/05/17 21/02/17 29/11/16 29/08/16 -
Price 0.34 0.35 0.34 0.305 0.295 0.26 0.265 -
P/RPS 3.03 2.85 2.95 3.16 4.09 6.68 3.92 -15.73%
P/EPS 60.45 82.18 -660.19 -70.52 -27.63 -24.39 -21.89 -
EY 1.65 1.22 -0.15 -1.42 -3.62 -4.10 -4.57 -
DY 0.03 0.03 0.06 0.03 0.03 0.06 0.04 -17.40%
P/NAPS 2.27 2.19 2.00 0.00 1.64 1.44 1.39 38.55%

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