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

Stock
[SEDANIA] SEDANIA INNOVATOR BERHAD
Announcement Date
24-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023
Profit Trend
QoQ- 146.87%
YoY- -58.78%
Quarter Report
Latest QR
Upcoming QR
SEDANIA's Result
SEDANIA's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 49,422 43,137 44,676 41,593 38,973 41,226 39,318 16.42%
PBT 5,938 4,205 4,110 3,553 2,555 4,696 5,800 1.57%
Tax -1,171 -611 -694 -1,054 -1,166 -2,342 -2,204 -34.32%
NP 4,767 3,594 3,416 2,499 1,389 2,354 3,596 20.61%
-
NP to SH 5,122 3,399 2,921 1,891 766 1,735 2,652 54.90%
-
Tax Rate 19.72% 14.53% 16.89% 29.67% 45.64% 49.87% 38.00% -
Total Cost 44,655 39,543 41,260 39,094 37,584 38,872 35,722 15.99%
-
Net Worth 61,449 45,642 44,669 43,071 41,489 42,025 41,141 30.56%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 61,449 45,642 44,669 43,071 41,489 42,025 41,141 30.56%
NOSH 365,352 347,352 347,352 347,352 347,352 347,352 347,189 3.44%
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 9.65% 8.33% 7.65% 6.01% 3.56% 5.71% 9.15% -
ROE 8.34% 7.45% 6.54% 4.39% 1.85% 4.13% 6.45% -
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 13.79 12.42 12.86 11.97 11.22 11.87 11.32 14.02%
EPS 1.43 0.98 0.84 0.54 0.22 0.50 0.76 52.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1715 0.1314 0.1286 0.124 0.1194 0.121 0.1185 27.86%
Adjusted Per Share Value based on latest NOSH - 347,352
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 13.53 11.81 12.23 11.38 10.67 11.28 10.76 16.45%
EPS 1.40 0.93 0.80 0.52 0.21 0.47 0.73 54.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1682 0.1249 0.1223 0.1179 0.1136 0.115 0.1126 30.57%
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 0.23 0.18 0.21 0.205 0.265 0.30 0.505 -
P/RPS 1.67 1.45 1.63 1.71 2.36 2.53 4.46 -47.95%
P/EPS 16.09 18.39 24.97 37.66 120.21 60.06 66.11 -60.91%
EY 6.22 5.44 4.00 2.66 0.83 1.67 1.51 156.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.37 1.63 1.65 2.22 2.48 4.26 -53.65%
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 15/03/24 29/11/23 29/08/23 24/05/23 28/02/23 29/11/22 30/08/22 -
Price 0.19 0.185 0.205 0.205 0.22 0.24 0.30 -
P/RPS 1.38 1.49 1.59 1.71 1.96 2.02 2.65 -35.19%
P/EPS 13.29 18.91 24.38 37.66 99.80 48.04 39.27 -51.34%
EY 7.52 5.29 4.10 2.66 1.00 2.08 2.55 105.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.41 1.59 1.65 1.84 1.98 2.53 -42.17%

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