[SENDAI] YoY 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- -67.39%
YoY- 58.7%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 235,205 345,846 205,876 307,920 260,484 413,458 432,206 -9.63%
PBT 8,883 -27,529 -98,604 -12,331 -33,122 5,133 16,371 -9.67%
Tax -6,642 -3,311 487 -706 -855 -2,023 477 -
NP 2,241 -30,840 -98,117 -13,037 -33,977 3,110 16,848 -28.53%
-
NP to SH 4,375 -31,577 -96,268 -14,822 -35,886 1,473 13,136 -16.72%
-
Tax Rate 74.77% - - - - 39.41% -2.91% -
Total Cost 232,964 376,686 303,993 320,957 294,461 410,348 415,358 -9.17%
-
Net Worth 296,874 304,589 499,839 741,949 827,858 929,388 929,388 -17.30%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 296,874 304,589 499,839 741,949 827,858 929,388 929,388 -17.30%
NOSH 781,249 780,999 780,999 780,999 780,999 780,999 781,100 0.00%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 0.95% -8.92% -47.66% -4.23% -13.04% 0.75% 3.90% -
ROE 1.47% -10.37% -19.26% -2.00% -4.33% 0.16% 1.41% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 30.11 44.28 26.36 39.43 33.35 52.94 55.34 -9.63%
EPS 0.56 -4.04 -12.33 -1.90 -7.97 0.19 1.68 -16.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.39 0.64 0.95 1.06 1.19 1.19 -17.31%
Adjusted Per Share Value based on latest NOSH - 780,999
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 30.11 44.27 26.35 39.41 33.34 52.92 55.32 -9.63%
EPS 0.56 -4.04 -12.32 -1.90 -4.59 0.19 1.68 -16.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.3899 0.6398 0.9497 1.0597 1.1896 1.1896 -17.30%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.53 0.14 0.09 0.215 0.25 0.39 0.795 -
P/RPS 1.76 0.32 0.34 0.55 0.75 0.74 1.44 3.39%
P/EPS 94.64 -3.46 -0.73 -11.33 -5.44 206.78 47.27 12.25%
EY 1.06 -28.88 -136.96 -8.83 -18.38 0.48 2.12 -10.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 0.36 0.14 0.23 0.24 0.33 0.67 12.92%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 28/11/24 29/11/23 29/11/22 30/11/21 30/11/20 29/11/19 29/11/18 -
Price 0.605 0.17 0.155 0.17 0.22 0.40 0.575 -
P/RPS 2.01 0.38 0.59 0.43 0.66 0.76 1.04 11.59%
P/EPS 108.04 -4.20 -1.26 -8.96 -4.79 212.08 34.19 21.11%
EY 0.93 -23.78 -79.52 -11.16 -20.89 0.47 2.93 -17.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 0.44 0.24 0.18 0.21 0.34 0.48 22.07%

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