[SEDANIA] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[SEDANIA] SEDANIA INNOVATOR BERHAD
Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -4.25%
YoY- -200.68%
Quarter Report
Latest QR
Upcoming QR
SEDANIA's Result
SEDANIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 26,728 14,273 8,094 7,588 7,124 8,704 9,313 101.82%
PBT 2,004 -1,870 -2,900 -3,208 -3,076 1,310 1,822 6.54%
Tax -32 -266 -21 -32 -32 538 564 -
NP 1,972 -2,136 -2,921 -3,240 -3,108 1,848 2,386 -11.92%
-
NP to SH 1,972 -2,136 -2,921 -3,240 -3,108 1,848 2,386 -11.92%
-
Tax Rate 1.60% - - - - -41.07% -30.95% -
Total Cost 24,756 16,409 11,015 10,828 10,232 6,856 6,926 133.59%
-
Net Worth 0 3,844,800 36,000 3,078,000 3,696,000 3,880,799 3,758,999 -
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - 26 - - 1,847 - -
Div Payout % - - 0.00% - - 100.00% - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 0 3,844,800 36,000 3,078,000 3,696,000 3,880,799 3,758,999 -
NOSH 21,360,000 21,360,000 200,000 16,200,000 18,480,000 18,480,000 17,899,995 12.49%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 7.38% -14.97% -36.09% -42.70% -43.63% 21.23% 25.63% -
ROE 0.00% -0.06% -8.11% -0.11% -0.08% 0.05% 0.06% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 0.13 0.07 4.05 0.05 0.04 0.05 0.05 88.97%
EPS 1.00 -0.01 -0.01 -0.02 0.00 0.01 0.01 2048.40%
DPS 0.00 0.00 0.01 0.00 0.00 0.01 0.00 -
NAPS 0.00 0.18 0.18 0.19 0.20 0.21 0.21 -
Adjusted Per Share Value based on latest NOSH - 113,999
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 7.41 3.96 2.25 2.10 1.98 2.41 2.58 101.92%
EPS 0.55 -0.59 -0.81 -0.90 -0.86 0.51 0.66 -11.43%
DPS 0.00 0.00 0.01 0.00 0.00 0.51 0.00 -
NAPS 0.00 10.6644 0.0999 8.5375 10.2517 10.7643 10.4264 -
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.315 0.29 0.23 0.295 0.445 0.435 0.47 -
P/RPS 251.74 433.99 5.68 629.81 1,154.35 923.58 903.33 -57.30%
P/EPS 3,411.97 -2,900.00 -15.75 -1,475.00 -2,645.95 4,350.00 3,525.00 -2.14%
EY 0.03 -0.03 -6.35 -0.07 -0.04 0.02 0.03 0.00%
DY 0.00 0.00 0.06 0.00 0.00 0.02 0.00 -
P/NAPS 0.00 1.61 1.28 1.55 2.23 2.07 2.24 -
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 29/05/17 21/02/17 29/11/16 29/08/16 23/05/16 29/02/16 24/11/15 -
Price 0.305 0.295 0.26 0.265 0.375 0.40 0.40 -
P/RPS 243.74 441.48 6.42 565.76 972.77 849.26 768.79 -53.47%
P/EPS 3,303.65 -2,950.00 -17.80 -1,325.00 -2,229.73 4,000.00 3,000.00 6.63%
EY 0.03 -0.03 -5.62 -0.08 -0.04 0.02 0.03 0.00%
DY 0.00 0.00 0.05 0.00 0.00 0.02 0.00 -
P/NAPS 0.00 1.64 1.44 1.39 1.88 1.90 1.90 -

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