[SEDANIA] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[SEDANIA] SEDANIA INNOVATOR BERHAD
Announcement Date
22-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -58.11%
YoY- 125.49%
Quarter Report
Latest QR
Upcoming QR
SEDANIA's Result
SEDANIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 23,428 27,297 27,533 24,920 26,728 14,273 8,094 103.23%
PBT 200 2,211 1,812 858 2,004 -1,870 -2,900 -
Tax -108 -590 -166 -32 -32 -266 -21 198.24%
NP 92 1,621 1,645 826 1,972 -2,136 -2,921 -
-
NP to SH 92 1,621 1,645 826 1,972 -2,136 -2,921 -
-
Tax Rate 54.00% 26.68% 9.16% 3.73% 1.60% - - -
Total Cost 23,336 25,676 25,888 24,094 24,756 16,409 11,015 65.02%
-
Net Worth 33,870 33,870 35,276 3,631,200 0 3,844,800 36,000 -3.98%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - 4,271 - - 26 -
Div Payout % - - - 517.19% - - 0.00% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 33,870 33,870 35,276 3,631,200 0 3,844,800 36,000 -3.98%
NOSH 225,806 225,806 225,806 21,360,000 21,360,000 21,360,000 200,000 8.43%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 0.39% 5.94% 5.98% 3.31% 7.38% -14.97% -36.09% -
ROE 0.27% 4.79% 4.66% 0.02% 0.00% -0.06% -8.11% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 10.38 12.09 12.49 0.12 0.13 0.07 4.05 87.38%
EPS 0.04 0.01 0.01 0.00 1.00 -0.01 -0.01 -
DPS 0.00 0.00 0.00 0.02 0.00 0.00 0.01 -
NAPS 0.15 0.15 0.16 0.17 0.00 0.18 0.18 -11.45%
Adjusted Per Share Value based on latest NOSH - 200,000
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 6.50 7.57 7.64 6.91 7.41 3.96 2.25 102.97%
EPS 0.03 0.45 0.46 0.23 0.55 -0.59 -0.81 -
DPS 0.00 0.00 0.00 1.18 0.00 0.00 0.01 -
NAPS 0.0939 0.0939 0.0978 10.0719 0.00 10.6644 0.0999 -4.04%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.275 0.325 0.33 0.305 0.315 0.29 0.23 -
P/RPS 2.65 2.69 2.64 261.43 251.74 433.99 5.68 -39.87%
P/EPS 674.96 45.27 44.22 7,887.17 3,411.97 -2,900.00 -15.75 -
EY 0.15 2.21 2.26 0.01 0.03 -0.03 -6.35 -
DY 0.00 0.00 0.00 0.07 0.00 0.00 0.06 -
P/NAPS 1.83 2.17 2.06 1.79 0.00 1.61 1.28 26.93%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 31/05/18 27/02/18 30/11/17 22/08/17 29/05/17 21/02/17 29/11/16 -
Price 0.24 0.34 0.35 0.34 0.305 0.295 0.26 -
P/RPS 2.31 2.81 2.80 291.43 243.74 441.48 6.42 -49.44%
P/EPS 589.06 47.36 46.90 8,792.25 3,303.65 -2,950.00 -17.80 -
EY 0.17 2.11 2.13 0.01 0.03 -0.03 -5.62 -
DY 0.00 0.00 0.00 0.06 0.00 0.00 0.05 -
P/NAPS 1.60 2.27 2.19 2.00 0.00 1.64 1.44 7.28%

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