[SEDANIA] YoY Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[SEDANIA] SEDANIA INNOVATOR BERHAD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 240.33%
YoY- 331.12%
Quarter Report
Latest QR
Upcoming QR
SEDANIA's Result
SEDANIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 63,524 45,932 36,160 68,272 11,108 11,712 23,428 16.56%
PBT -360 6,657 3,316 20,336 -6,744 2,520 200 -
Tax -1,164 -1,069 -1,276 -764 -544 -516 -108 44.10%
NP -1,524 5,588 2,040 19,572 -7,288 2,004 92 -
-
NP to SH -2,740 5,026 1,132 16,844 -7,288 2,004 92 -
-
Tax Rate - 16.06% 38.48% 3.76% - 20.48% 54.00% -
Total Cost 65,048 40,344 34,120 48,700 18,396 9,708 23,336 17.06%
-
Net Worth 5,144,156 45,642 41,454 23,268 30,064 26,870 33,870 116.40%
Dividend
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 5,144,156 45,642 41,454 23,268 30,064 26,870 33,870 116.40%
NOSH 365,352 347,352 347,189 302,191 251,191 225,806 225,806 7.67%
Ratio Analysis
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin -2.40% 12.17% 5.64% 28.67% -65.61% 17.11% 0.39% -
ROE -0.05% 11.01% 2.73% 72.39% -24.24% 7.46% 0.27% -
Per Share
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 17.39 13.22 10.42 22.59 4.45 5.19 10.38 8.25%
EPS -0.76 1.45 0.32 5.56 -2.92 0.88 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 14.08 0.1314 0.1194 0.077 0.1204 0.119 0.15 100.97%
Adjusted Per Share Value based on latest NOSH - 302,191
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 17.39 12.57 9.90 18.69 3.04 3.21 6.41 16.57%
EPS -0.76 1.38 0.31 4.61 -1.99 0.55 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 14.08 0.1249 0.1135 0.0637 0.0823 0.0735 0.0927 116.40%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/09/24 29/09/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.15 0.18 0.34 0.155 0.12 0.135 0.275 -
P/RPS 0.86 1.36 3.26 0.69 2.70 2.60 2.65 -15.88%
P/EPS -20.00 12.44 104.28 2.78 -4.11 15.21 674.96 -
EY -5.00 8.04 0.96 35.96 -24.32 6.57 0.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 1.37 2.85 2.01 1.00 1.13 1.83 -55.09%
Price Multiplier on Announcement Date
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 22/11/24 29/11/23 30/05/22 31/05/21 19/05/20 30/05/19 31/05/18 -
Price 0.135 0.185 0.35 1.38 0.175 0.16 0.24 -
P/RPS 0.78 1.40 3.36 6.11 3.93 3.08 2.31 -15.36%
P/EPS -18.00 12.78 107.35 24.76 -6.00 18.03 589.06 -
EY -5.56 7.82 0.93 4.04 -16.68 5.55 0.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 1.41 2.93 17.92 1.45 1.34 1.60 -54.15%

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