[SENDAI] YoY TTM Result on 30-Sep-2019 [#3]

Stock
[SENDAI] EVERSENDAI CORPORATION BERHAD
Announcement Date
29-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -22.33%
YoY- -49.49%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 912,602 1,330,903 1,044,063 1,685,468 1,732,478 1,652,132 1,722,958 -10.04%
PBT -318,932 -68,739 -68,126 50,896 84,928 -128,032 -43,359 39.43%
Tax -801 -10,260 -8,465 -5,914 -3,986 -5,472 -6,834 -30.03%
NP -319,733 -78,999 -76,591 44,982 80,942 -133,504 -50,193 36.13%
-
NP to SH -319,104 -81,210 -79,634 40,569 80,315 -136,376 -57,141 33.18%
-
Tax Rate - - - 11.62% 4.69% - - -
Total Cost 1,232,335 1,409,902 1,120,654 1,640,486 1,651,536 1,785,636 1,773,151 -5.88%
-
Net Worth 499,839 741,949 827,858 929,388 929,388 882,561 1,022,157 -11.23%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 499,839 741,949 827,858 929,388 929,388 882,561 1,022,157 -11.23%
NOSH 780,999 780,999 780,999 780,999 781,100 774,177 774,361 0.14%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin -35.04% -5.94% -7.34% 2.67% 4.67% -8.08% -2.91% -
ROE -63.84% -10.95% -9.62% 4.37% 8.64% -15.45% -5.59% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 116.85 170.41 133.68 215.81 221.83 213.40 222.50 -10.17%
EPS -40.86 -10.40 -10.20 5.19 10.28 -17.62 -7.38 32.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.95 1.06 1.19 1.19 1.14 1.32 -11.36%
Adjusted Per Share Value based on latest NOSH - 780,999
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 116.85 170.41 133.68 215.81 221.83 211.54 220.61 -10.04%
EPS -40.86 -10.40 -10.20 5.19 10.28 -17.46 -7.32 33.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.95 1.06 1.19 1.19 1.13 1.3088 -11.23%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.09 0.215 0.25 0.39 0.795 0.83 0.475 -
P/RPS 0.08 0.13 0.19 0.18 0.36 0.39 0.21 -14.85%
P/EPS -0.22 -2.07 -2.45 7.51 7.73 -4.71 -6.44 -43.02%
EY -453.98 -48.36 -40.79 13.32 12.94 -21.22 -15.53 75.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.23 0.24 0.33 0.67 0.73 0.36 -14.55%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 29/11/22 30/11/21 30/11/20 29/11/19 29/11/18 27/11/17 30/11/16 -
Price 0.155 0.17 0.22 0.40 0.57 0.95 0.52 -
P/RPS 0.13 0.10 0.16 0.19 0.26 0.45 0.23 -9.06%
P/EPS -0.38 -1.63 -2.16 7.70 5.54 -5.39 -7.05 -38.52%
EY -263.60 -61.17 -46.35 12.99 18.04 -18.54 -14.19 62.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.18 0.21 0.34 0.48 0.83 0.39 -7.76%

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