[SENDAI] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[SENDAI] EVERSENDAI CORPORATION BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -86.53%
YoY- -20.18%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 912,602 1,014,646 1,121,859 1,209,721 1,330,903 1,283,467 1,193,889 -16.38%
PBT -318,932 -232,659 -170,901 -143,498 -68,739 -89,530 -109,498 103.81%
Tax -801 -1,994 -1,114 -2,617 -10,260 -10,409 -8,952 -79.96%
NP -319,733 -234,653 -172,015 -146,115 -78,999 -99,939 -118,450 93.74%
-
NP to SH -319,104 -237,658 -176,731 -151,482 -81,210 -102,274 -119,740 92.10%
-
Tax Rate - - - - - - - -
Total Cost 1,232,335 1,249,299 1,293,874 1,355,836 1,409,902 1,383,406 1,312,339 -4.10%
-
Net Worth 499,839 562,319 609,179 632,609 741,949 773,189 765,379 -24.70%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 499,839 562,319 609,179 632,609 741,949 773,189 765,379 -24.70%
NOSH 780,999 780,999 780,999 780,999 780,999 780,999 780,999 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -35.04% -23.13% -15.33% -12.08% -5.94% -7.79% -9.92% -
ROE -63.84% -42.26% -29.01% -23.95% -10.95% -13.23% -15.64% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 116.85 129.92 143.64 154.89 170.41 164.34 152.87 -16.38%
EPS -40.86 -30.43 -22.63 -19.40 -10.40 -13.10 -15.33 92.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.72 0.78 0.81 0.95 0.99 0.98 -24.70%
Adjusted Per Share Value based on latest NOSH - 780,999
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 116.81 129.87 143.60 154.84 170.36 164.28 152.82 -16.38%
EPS -40.85 -30.42 -22.62 -19.39 -10.39 -13.09 -15.33 92.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6398 0.7198 0.7797 0.8097 0.9497 0.9897 0.9797 -24.70%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.09 0.13 0.15 0.175 0.215 0.235 0.27 -
P/RPS 0.08 0.10 0.10 0.11 0.13 0.14 0.18 -41.73%
P/EPS -0.22 -0.43 -0.66 -0.90 -2.07 -1.79 -1.76 -74.96%
EY -453.98 -234.08 -150.86 -110.83 -48.36 -55.72 -56.78 299.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.18 0.19 0.22 0.23 0.24 0.28 -36.97%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 29/08/22 31/05/22 28/02/22 30/11/21 30/09/21 09/06/21 -
Price 0.155 0.115 0.145 0.16 0.17 0.215 0.24 -
P/RPS 0.13 0.09 0.10 0.10 0.10 0.13 0.16 -12.91%
P/EPS -0.38 -0.38 -0.64 -0.82 -1.63 -1.64 -1.57 -61.12%
EY -263.60 -264.61 -156.06 -121.22 -61.17 -60.91 -63.88 157.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.16 0.19 0.20 0.18 0.22 0.24 0.00%

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