[SEDANIA] YoY Quarter Result on 30-Sep-2022 [#3]

Stock
[SEDANIA] SEDANIA INNOVATOR BERHAD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -39.06%
YoY- -73.95%
Quarter Report
Latest QR
Upcoming QR
SEDANIA's Result
SEDANIA's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 10,621 12,160 10,252 2,498 3,649 2,057 6,223 9.31%
PBT 1,290 1,195 2,299 16 1,214 -295 580 14.24%
Tax -292 -375 -237 32 -136 -242 -109 17.84%
NP 998 820 2,062 48 1,078 -537 471 13.32%
-
NP to SH 801 323 1,240 48 1,078 -537 471 9.24%
-
Tax Rate 22.64% 31.38% 10.31% -200.00% 11.20% - 18.79% -
Total Cost 9,623 11,340 8,190 2,450 2,571 2,594 5,752 8.95%
-
Net Worth 45,642 42,025 44,266 32,543 32,489 31,522 35,276 4.38%
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 45,642 42,025 44,266 32,543 32,489 31,522 35,276 4.38%
NOSH 347,352 347,352 347,189 287,691 248,387 225,806 225,806 7.43%
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 9.40% 6.74% 20.11% 1.92% 29.54% -26.11% 7.57% -
ROE 1.75% 0.77% 2.80% 0.15% 3.32% -1.70% 1.34% -
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 3.06 3.50 2.95 0.99 1.47 0.91 2.82 1.36%
EPS 0.23 0.09 0.36 0.02 0.43 -0.24 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1314 0.121 0.1275 0.1284 0.1308 0.1396 0.16 -3.22%
Adjusted Per Share Value based on latest NOSH - 347,352
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 2.91 3.33 2.81 0.68 1.00 0.56 1.70 9.36%
EPS 0.22 0.09 0.34 0.01 0.30 -0.15 0.13 9.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1249 0.115 0.1212 0.0891 0.0889 0.0863 0.0966 4.37%
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 0.18 0.30 0.625 0.15 0.12 0.17 0.33 -
P/RPS 5.89 8.57 21.17 15.22 8.17 18.66 11.69 -10.79%
P/EPS 78.06 322.59 174.99 792.05 27.65 -71.48 154.47 -10.74%
EY 1.28 0.31 0.57 0.13 3.62 -1.40 0.65 11.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 2.48 4.90 1.17 0.92 1.22 2.06 -6.56%
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 25/11/20 28/11/19 30/11/18 30/11/17 -
Price 0.185 0.24 0.555 0.15 0.16 0.125 0.35 -
P/RPS 6.05 6.86 18.80 15.22 10.89 13.72 12.40 -11.26%
P/EPS 80.22 258.07 155.40 792.05 36.87 -52.56 163.84 -11.21%
EY 1.25 0.39 0.64 0.13 2.71 -1.90 0.61 12.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.98 4.35 1.17 1.22 0.90 2.19 -7.07%

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