[SEDANIA] YoY Quarter Result on 31-Dec-2019 [#4]

Stock
[SEDANIA] SEDANIA INNOVATOR BERHAD
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -85.81%
YoY- 104.86%
Quarter Report
Latest QR
Upcoming QR
SEDANIA's Result
SEDANIA's Financial Summary
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 10,942 1,952 6,051 2,103 6,647 8,349 1,720 36.08%
PBT 1,353 -6,995 222 -3,584 851 304 -57 -
Tax -985 -281 -69 435 -465 -249 115 -
NP 368 -7,276 153 -3,149 386 55 58 36.02%
-
NP to SH 599 -7,276 153 -3,149 386 55 58 47.51%
-
Tax Rate 72.80% - 31.08% - 54.64% 81.91% - -
Total Cost 10,574 9,228 5,898 5,252 6,261 8,294 1,662 36.08%
-
Net Worth 43,398 31,336 31,495 26,329 33,870 36,000 23,939 10.41%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - 11 -
Div Payout % - - - - - - 19.65% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 43,398 31,336 31,495 26,329 33,870 36,000 23,939 10.41%
NOSH 347,189 302,191 248,387 225,806 225,806 200,000 113,999 20.37%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 3.36% -372.75% 2.53% -149.74% 5.81% 0.66% 3.37% -
ROE 1.38% -23.22% 0.49% -11.96% 1.14% 0.15% 0.24% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 3.15 0.65 2.44 0.93 2.94 4.17 1.51 13.02%
EPS 0.17 -2.44 0.06 -1.40 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 0.125 0.1049 0.1268 0.1166 0.15 0.18 0.21 -8.27%
Adjusted Per Share Value based on latest NOSH - 248,387
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 2.99 0.53 1.66 0.58 1.82 2.29 0.47 36.08%
EPS 0.16 -1.99 0.04 -0.86 0.11 0.02 0.02 41.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1188 0.0858 0.0862 0.0721 0.0927 0.0985 0.0655 10.42%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.515 0.145 0.20 0.10 0.325 0.29 0.435 -
P/RPS 16.34 22.19 8.21 10.74 11.04 6.95 28.83 -9.02%
P/EPS 298.50 -5.95 324.69 -7.17 190.12 1,054.55 855.00 -16.07%
EY 0.34 -16.80 0.31 -13.95 0.53 0.09 0.12 18.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
P/NAPS 4.12 1.38 1.58 0.86 2.17 1.61 2.07 12.14%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 28/02/22 25/02/21 25/02/20 25/02/19 27/02/18 21/02/17 29/02/16 -
Price 0.385 0.15 0.195 0.13 0.34 0.295 0.40 -
P/RPS 12.22 22.96 8.00 13.96 11.55 7.07 26.51 -12.09%
P/EPS 223.15 -6.16 316.57 -9.32 198.90 1,072.73 786.21 -18.91%
EY 0.45 -16.24 0.32 -10.73 0.50 0.09 0.13 22.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
P/NAPS 3.08 1.43 1.54 1.11 2.27 1.64 1.90 8.37%

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