[SENDAI] QoQ TTM Result on 30-Jun-2021 [#2]

Stock
[SENDAI] EVERSENDAI CORPORATION BERHAD
Announcement Date
30-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 14.59%
YoY- -141.93%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 1,121,859 1,209,721 1,330,903 1,283,467 1,193,889 1,111,006 1,044,063 4.91%
PBT -170,901 -143,498 -68,739 -89,530 -109,498 -117,968 -68,126 84.72%
Tax -1,114 -2,617 -10,260 -10,409 -8,952 -6,328 -8,465 -74.15%
NP -172,015 -146,115 -78,999 -99,939 -118,450 -124,296 -76,591 71.58%
-
NP to SH -176,731 -151,482 -81,210 -102,274 -119,740 -126,042 -79,634 70.22%
-
Tax Rate - - - - - - - -
Total Cost 1,293,874 1,355,836 1,409,902 1,383,406 1,312,339 1,235,302 1,120,654 10.06%
-
Net Worth 609,179 632,609 741,949 773,189 765,379 741,949 827,858 -18.50%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 609,179 632,609 741,949 773,189 765,379 741,949 827,858 -18.50%
NOSH 780,999 780,999 780,999 780,999 780,999 780,999 780,999 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin -15.33% -12.08% -5.94% -7.79% -9.92% -11.19% -7.34% -
ROE -29.01% -23.95% -10.95% -13.23% -15.64% -16.99% -9.62% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 143.64 154.89 170.41 164.34 152.87 142.25 133.68 4.91%
EPS -22.63 -19.40 -10.40 -13.10 -15.33 -16.14 -10.20 70.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.81 0.95 0.99 0.98 0.95 1.06 -18.50%
Adjusted Per Share Value based on latest NOSH - 780,999
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 143.60 154.84 170.36 164.28 152.82 142.21 133.64 4.91%
EPS -22.62 -19.39 -10.39 -13.09 -15.33 -16.13 -10.19 70.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7797 0.8097 0.9497 0.9897 0.9797 0.9497 1.0597 -18.51%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.15 0.175 0.215 0.235 0.27 0.315 0.25 -
P/RPS 0.10 0.11 0.13 0.14 0.18 0.22 0.19 -34.83%
P/EPS -0.66 -0.90 -2.07 -1.79 -1.76 -1.95 -2.45 -58.32%
EY -150.86 -110.83 -48.36 -55.72 -56.78 -51.23 -40.79 139.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.22 0.23 0.24 0.28 0.33 0.24 -14.43%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/05/22 28/02/22 30/11/21 30/09/21 09/06/21 31/03/21 30/11/20 -
Price 0.145 0.16 0.17 0.215 0.24 0.27 0.22 -
P/RPS 0.10 0.10 0.10 0.13 0.16 0.19 0.16 -26.92%
P/EPS -0.64 -0.82 -1.63 -1.64 -1.57 -1.67 -2.16 -55.58%
EY -156.06 -121.22 -61.17 -60.91 -63.88 -59.77 -46.35 124.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.20 0.18 0.22 0.24 0.28 0.21 -6.46%

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