[SENDAI] YoY Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[SENDAI] EVERSENDAI CORPORATION BERHAD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -116.73%
YoY- 61.96%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 934,988 604,321 901,440 681,543 1,192,972 1,213,254 1,311,159 -5.47%
PBT -22,063 -195,117 -19,683 -68,912 27,041 53,222 64,166 -
Tax -6,490 -2,439 -4,255 -323 -3,065 -825 -4,895 4.81%
NP -28,553 -197,556 -23,938 -69,235 23,976 52,397 59,271 -
-
NP to SH -31,236 -195,142 -27,520 -72,352 20,983 50,503 56,699 -
-
Tax Rate - - - - 11.33% 1.55% 7.63% -
Total Cost 963,541 801,877 925,378 750,778 1,168,996 1,160,857 1,251,888 -4.26%
-
Net Worth 304,589 499,839 741,949 827,858 929,388 929,388 882,561 -16.24%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 304,589 499,839 741,949 827,858 929,388 929,388 882,561 -16.24%
NOSH 780,999 780,999 780,999 780,999 780,999 781,100 778,600 0.05%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -3.05% -32.69% -2.66% -10.16% 2.01% 4.32% 4.52% -
ROE -10.26% -39.04% -3.71% -8.74% 2.26% 5.43% 6.42% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 119.72 77.38 115.42 87.27 152.75 155.35 169.36 -5.61%
EPS -4.00 -24.99 -3.52 -9.26 2.69 6.47 7.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.64 0.95 1.06 1.19 1.19 1.14 -16.36%
Adjusted Per Share Value based on latest NOSH - 780,999
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 119.72 77.38 115.42 87.26 152.75 155.35 167.88 -5.47%
EPS -4.00 -24.99 -3.52 -9.26 2.69 6.47 7.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.64 0.95 1.06 1.19 1.19 1.13 -16.24%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.14 0.09 0.215 0.25 0.39 0.795 0.83 -
P/RPS 0.12 0.12 0.19 0.29 0.26 0.51 0.49 -20.89%
P/EPS -3.50 -0.36 -6.10 -2.70 14.52 12.29 11.33 -
EY -28.57 -277.62 -16.39 -37.06 6.89 8.13 8.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.14 0.23 0.24 0.33 0.67 0.73 -11.10%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/11/23 29/11/22 30/11/21 30/11/20 29/11/19 29/11/18 27/11/17 -
Price 0.17 0.155 0.17 0.22 0.40 0.575 0.95 -
P/RPS 0.14 0.20 0.15 0.25 0.26 0.37 0.56 -20.62%
P/EPS -4.25 -0.62 -4.82 -2.37 14.89 8.89 12.97 -
EY -23.53 -161.20 -20.73 -42.11 6.72 11.25 7.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.24 0.18 0.21 0.34 0.48 0.83 -10.03%

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