[SEDANIA] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[SEDANIA] SEDANIA INNOVATOR BERHAD
Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -94.32%
YoY- -95.33%
Quarter Report
Latest QR
Upcoming QR
SEDANIA's Result
SEDANIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 68,272 11,108 11,712 23,428 26,728 7,124 10,316 36.98%
PBT 20,336 -6,744 2,520 200 2,004 -3,076 4,224 29.91%
Tax -764 -544 -516 -108 -32 -32 1,760 -
NP 19,572 -7,288 2,004 92 1,972 -3,108 5,984 21.81%
-
NP to SH 16,844 -7,288 2,004 92 1,972 -3,108 5,984 18.80%
-
Tax Rate 3.76% - 20.48% 54.00% 1.60% - -41.67% -
Total Cost 48,700 18,396 9,708 23,336 24,756 10,232 4,332 49.61%
-
Net Worth 23,268 30,064 26,870 33,870 0 3,696,000 22,440 0.60%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 23,268 30,064 26,870 33,870 0 3,696,000 22,440 0.60%
NOSH 302,191 251,191 225,806 225,806 21,360,000 18,480,000 149,600 12.42%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 28.67% -65.61% 17.11% 0.39% 7.38% -43.63% 58.01% -
ROE 72.39% -24.24% 7.46% 0.27% 0.00% -0.08% 26.67% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 22.59 4.45 5.19 10.38 0.13 0.04 6.90 21.83%
EPS 5.56 -2.92 0.88 0.04 1.00 0.00 4.00 5.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.077 0.1204 0.119 0.15 0.00 0.20 0.15 -10.50%
Adjusted Per Share Value based on latest NOSH - 225,806
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 18.94 3.08 3.25 6.50 7.41 1.98 2.86 36.99%
EPS 4.67 -2.02 0.56 0.03 0.55 -0.86 1.66 18.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0645 0.0834 0.0745 0.0939 0.00 10.2517 0.0622 0.60%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 - -
Price 0.155 0.12 0.135 0.275 0.315 0.445 0.00 -
P/RPS 0.69 2.70 2.60 2.65 251.74 1,154.35 0.00 -
P/EPS 2.78 -4.11 15.21 674.96 3,411.97 -2,645.95 0.00 -
EY 35.96 -24.32 6.57 0.15 0.03 -0.04 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.01 1.00 1.13 1.83 0.00 2.23 0.00 -
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/05/21 19/05/20 30/05/19 31/05/18 29/05/17 23/05/16 24/06/15 -
Price 1.38 0.175 0.16 0.24 0.305 0.375 0.00 -
P/RPS 6.11 3.93 3.08 2.31 243.74 972.77 0.00 -
P/EPS 24.76 -6.00 18.03 589.06 3,303.65 -2,229.73 0.00 -
EY 4.04 -16.68 5.55 0.17 0.03 -0.04 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 17.92 1.45 1.34 1.60 0.00 1.88 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