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

Stock
[SEDANIA] SEDANIA INNOVATOR BERHAD
Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -94.04%
YoY- -95.33%
Quarter Report
Latest QR
Upcoming QR
SEDANIA's Result
SEDANIA's Financial Summary
View:
Show?
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 17,068 2,777 2,928 5,857 6,682 1,781 2,579 36.98%
PBT 5,084 -1,686 630 50 501 -769 1,056 29.91%
Tax -191 -136 -129 -27 -8 -8 440 -
NP 4,893 -1,822 501 23 493 -777 1,496 21.81%
-
NP to SH 4,211 -1,822 501 23 493 -777 1,496 18.80%
-
Tax Rate 3.76% - 20.48% 54.00% 1.60% - -41.67% -
Total Cost 12,175 4,599 2,427 5,834 6,189 2,558 1,083 49.61%
-
Net Worth 23,268 30,064 26,870 33,870 0 22,799 22,440 0.60%
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 23,268 30,064 26,870 33,870 0 22,799 22,440 0.60%
NOSH 302,191 251,191 225,806 225,806 200,000 113,999 149,600 12.42%
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 28.67% -65.61% 17.11% 0.39% 7.38% -43.63% 58.01% -
ROE 18.10% -6.06% 1.86% 0.07% 0.00% -3.41% 6.67% -
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 5.65 1.11 1.30 2.59 3.34 1.56 1.72 21.90%
EPS 1.39 -0.73 0.22 0.01 0.25 0.00 1.00 5.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.077 0.1204 0.119 0.15 0.00 0.20 0.15 -10.50%
Adjusted Per Share Value based on latest NOSH - 225,806
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 4.73 0.77 0.81 1.62 1.85 0.49 0.72 36.81%
EPS 1.17 -0.51 0.14 0.01 0.14 -0.22 0.41 19.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0645 0.0834 0.0745 0.0939 0.00 0.0632 0.0622 0.60%
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 - -
Price 0.155 0.12 0.135 0.275 0.315 0.445 0.00 -
P/RPS 2.74 10.79 10.41 10.60 9.43 28.48 0.00 -
P/EPS 11.12 -16.45 60.85 2,699.86 127.79 -65.29 0.00 -
EY 8.99 -6.08 1.64 0.04 0.78 -1.53 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.01 1.00 1.13 1.83 0.00 2.23 0.00 -
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 31/05/21 19/05/20 30/05/19 31/05/18 29/05/17 23/05/16 24/06/15 -
Price 1.38 0.175 0.16 0.24 0.305 0.375 0.00 -
P/RPS 24.43 15.74 12.34 9.25 9.13 24.00 0.00 -
P/EPS 99.03 -23.98 72.11 2,356.24 123.73 -55.02 0.00 -
EY 1.01 -4.17 1.39 0.04 0.81 -1.82 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 17.92 1.45 1.34 1.60 0.00 1.88 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