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

Stock
[SENDAI] EVERSENDAI CORPORATION BERHAD
Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 23.05%
YoY- 74.36%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI'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 1,245,516 913,984 1,598,516 1,565,104 1,583,872 1,762,900 1,611,108 -4.19%
PBT -5,000 -38,880 43,208 112,016 74,852 -186,960 84,720 -
Tax -7,896 2,600 -1,228 -2,060 -4,432 -9,188 -3,788 13.01%
NP -12,896 -36,280 41,980 109,956 70,420 -196,148 80,932 -
-
NP to SH -15,372 -40,580 44,564 106,456 61,056 -201,700 77,584 -
-
Tax Rate - - 2.84% 1.84% 5.92% - 4.47% -
Total Cost 1,258,412 950,264 1,556,536 1,455,148 1,513,452 1,959,048 1,530,176 -3.20%
-
Net Worth 765,379 913,768 898,148 859,098 883,297 989,938 973,663 -3.92%
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 765,379 913,768 898,148 859,098 883,297 989,938 973,663 -3.92%
NOSH 780,999 780,999 781,100 781,100 774,822 773,389 772,749 0.17%
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 -1.04% -3.97% 2.63% 7.03% 4.45% -11.13% 5.02% -
ROE -2.01% -4.44% 4.96% 12.39% 6.91% -20.38% 7.97% -
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 159.48 117.03 204.68 200.40 204.42 227.94 208.49 -4.36%
EPS -1.96 -5.20 5.72 13.64 7.88 -26.08 10.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 1.17 1.15 1.10 1.14 1.28 1.26 -4.09%
Adjusted Per Share Value based on latest NOSH - 781,100
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 159.43 116.99 204.61 200.33 202.74 225.65 206.22 -4.19%
EPS -1.97 -5.19 5.70 13.63 7.82 -25.82 9.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9797 1.1696 1.1496 1.0996 1.1306 1.2671 1.2463 -3.92%
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 31/03/15 -
Price 0.27 0.175 0.475 0.97 0.685 0.73 0.79 -
P/RPS 0.17 0.15 0.23 0.48 0.34 0.32 0.38 -12.53%
P/EPS -13.72 -3.37 8.32 7.12 8.69 -2.80 7.87 -
EY -7.29 -29.69 12.01 14.05 11.50 -35.73 12.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.15 0.41 0.88 0.60 0.57 0.63 -12.63%
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 09/06/21 30/06/20 29/05/19 31/05/18 25/05/17 30/05/16 28/05/15 -
Price 0.24 0.28 0.43 0.94 0.95 0.605 0.72 -
P/RPS 0.15 0.24 0.21 0.47 0.46 0.27 0.35 -13.15%
P/EPS -12.19 -5.39 7.54 6.90 12.06 -2.32 7.17 -
EY -8.20 -18.56 13.27 14.50 8.29 -43.11 13.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.24 0.37 0.85 0.83 0.47 0.57 -13.41%

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