[SEDANIA] YoY Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[SEDANIA] SEDANIA INNOVATOR BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -19.36%
YoY- 170.94%
Quarter Report
Latest QR
Upcoming QR
SEDANIA's Result
SEDANIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 49,098 8,339 15,495 12,343 27,297 14,273 8,704 33.38%
PBT 12,186 -11,556 2,949 -4,313 2,211 -1,870 1,310 44.97%
Tax -1,649 -447 -463 -44 -590 -266 538 -
NP 10,537 -12,003 2,486 -4,357 1,621 -2,136 1,848 33.62%
-
NP to SH 8,515 -12,003 2,486 -4,357 1,621 -2,136 1,848 28.96%
-
Tax Rate 13.53% - 15.70% - 26.68% - -41.07% -
Total Cost 38,561 20,342 13,009 16,700 25,676 16,409 6,856 33.32%
-
Net Worth 43,398 31,336 31,495 26,329 33,870 3,844,800 3,880,799 -52.67%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - 1,847 -
Div Payout % - - - - - - 100.00% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 43,398 31,336 31,495 26,329 33,870 3,844,800 3,880,799 -52.67%
NOSH 347,189 302,191 248,387 225,806 225,806 21,360,000 18,480,000 -48.40%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 21.46% -143.94% 16.04% -35.30% 5.94% -14.97% 21.23% -
ROE 19.62% -38.30% 7.89% -16.55% 4.79% -0.06% 0.05% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 14.14 2.79 6.24 5.47 12.09 0.07 0.05 155.98%
EPS 2.59 -4.54 1.03 -1.93 0.01 -0.01 0.01 152.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 0.125 0.1049 0.1268 0.1166 0.15 0.18 0.21 -8.27%
Adjusted Per Share Value based on latest NOSH - 347,189
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 13.62 2.31 4.30 3.42 7.57 3.96 2.41 33.42%
EPS 2.36 -3.33 0.69 -1.21 0.45 -0.59 0.51 29.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.51 -
NAPS 0.1204 0.0869 0.0874 0.073 0.0939 10.6644 10.7643 -52.67%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.515 0.145 0.20 0.10 0.325 0.29 0.435 -
P/RPS 3.64 5.19 3.21 1.83 2.69 433.99 923.58 -60.22%
P/EPS 21.00 -3.61 19.98 -5.18 45.27 -2,900.00 4,350.00 -58.85%
EY 4.76 -27.71 5.00 -19.30 2.21 -0.03 0.02 148.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
P/NAPS 4.12 1.38 1.58 0.86 2.17 1.61 2.07 12.14%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 28/02/22 25/02/21 25/02/20 25/02/19 27/02/18 21/02/17 29/02/16 -
Price 0.385 0.15 0.195 0.13 0.34 0.295 0.40 -
P/RPS 2.72 5.37 3.13 2.38 2.81 441.48 849.26 -61.57%
P/EPS 15.70 -3.73 19.48 -6.74 47.36 -2,950.00 4,000.00 -60.24%
EY 6.37 -26.79 5.13 -14.84 2.11 -0.03 0.02 161.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
P/NAPS 3.08 1.43 1.54 1.11 2.27 1.64 1.90 8.37%

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