[SEDANIA] YoY Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[SEDANIA] SEDANIA INNOVATOR BERHAD
Announcement Date
19-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -173.29%
YoY- -463.67%
Quarter Report
Latest QR
Upcoming QR
SEDANIA's Result
SEDANIA's Financial Summary
View:
Show?
Cumulative Result
30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 34,449 9,040 17,068 2,777 2,928 5,857 6,682 28.67%
PBT 4,993 829 5,084 -1,686 630 50 501 42.40%
Tax -802 -319 -191 -136 -129 -27 -8 103.07%
NP 4,191 510 4,893 -1,822 501 23 493 38.96%
-
NP to SH 3,770 283 4,211 -1,822 501 23 493 36.72%
-
Tax Rate 16.06% 38.48% 3.76% - 20.48% 54.00% 1.60% -
Total Cost 30,258 8,530 12,175 4,599 2,427 5,834 6,189 27.63%
-
Net Worth 45,642 41,454 23,268 30,064 26,870 33,870 0 -
Dividend
30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 45,642 41,454 23,268 30,064 26,870 33,870 0 -
NOSH 347,352 347,189 302,191 251,191 225,806 225,806 21,360,000 -46.91%
Ratio Analysis
30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 12.17% 5.64% 28.67% -65.61% 17.11% 0.39% 7.38% -
ROE 8.26% 0.68% 18.10% -6.06% 1.86% 0.07% 0.00% -
Per Share
30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 9.92 2.60 5.65 1.11 1.30 2.59 0.03 143.97%
EPS 1.09 0.08 1.39 -0.73 0.22 0.01 0.25 25.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1314 0.1194 0.077 0.1204 0.119 0.15 0.00 -
Adjusted Per Share Value based on latest NOSH - 251,191
30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 9.56 2.51 4.73 0.77 0.81 1.62 1.85 28.72%
EPS 1.05 0.08 1.17 -0.51 0.14 0.01 0.14 36.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1266 0.115 0.0645 0.0834 0.0745 0.0939 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 29/09/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.18 0.34 0.155 0.12 0.135 0.275 0.315 -
P/RPS 1.81 13.06 2.74 10.79 10.41 10.60 1,006.94 -62.16%
P/EPS 16.58 417.12 11.12 -16.45 60.85 2,699.86 13,647.87 -64.37%
EY 6.03 0.24 8.99 -6.08 1.64 0.04 0.01 167.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 2.85 2.01 1.00 1.13 1.83 0.00 -
Price Multiplier on Announcement Date
30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 29/11/23 30/05/22 31/05/21 19/05/20 30/05/19 31/05/18 29/05/17 -
Price 0.185 0.35 1.38 0.175 0.16 0.24 0.305 -
P/RPS 1.87 13.44 24.43 15.74 12.34 9.25 974.98 -61.78%
P/EPS 17.05 429.39 99.03 -23.98 72.11 2,356.24 13,214.61 -64.04%
EY 5.87 0.23 1.01 -4.17 1.39 0.04 0.01 166.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 2.93 17.92 1.45 1.34 1.60 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