[SEDANIA] QoQ Annualized Quarter Result on 30-Jun-2019 [#2]

Stock
[SEDANIA] SEDANIA INNOVATOR BERHAD
Announcement Date
27-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 25.25%
YoY- 287.03%
Quarter Report
Latest QR
Upcoming QR
SEDANIA's Result
SEDANIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 11,108 15,495 12,592 11,588 11,712 12,343 13,653 -12.83%
PBT -6,744 2,949 3,636 3,026 2,520 -4,313 -972 263.34%
Tax -544 -463 -525 -516 -516 -44 -638 -10.07%
NP -7,288 2,486 3,110 2,510 2,004 -4,357 -1,610 173.39%
-
NP to SH -7,288 2,486 3,110 2,510 2,004 -4,357 -1,610 173.39%
-
Tax Rate - 15.70% 14.44% 17.05% 20.48% - - -
Total Cost 18,396 13,009 9,481 9,078 9,708 16,700 15,263 13.24%
-
Net Worth 30,064 31,495 32,489 29,863 26,870 26,329 31,522 -3.10%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 30,064 31,495 32,489 29,863 26,870 26,329 31,522 -3.10%
NOSH 251,191 248,387 248,387 248,387 225,806 225,806 225,806 7.35%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin -65.61% 16.04% 24.70% 21.66% 17.11% -35.30% -11.80% -
ROE -24.24% 7.89% 9.57% 8.41% 7.46% -16.55% -5.11% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 4.45 6.24 5.07 4.72 5.19 5.47 6.05 -18.50%
EPS -2.92 1.03 1.31 1.08 0.88 -1.93 -0.72 154.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1204 0.1268 0.1308 0.1216 0.119 0.1166 0.1396 -9.38%
Adjusted Per Share Value based on latest NOSH - 248,387
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 3.08 4.30 3.49 3.21 3.25 3.42 3.79 -12.90%
EPS -2.02 0.69 0.86 0.70 0.56 -1.21 -0.45 171.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0834 0.0874 0.0901 0.0828 0.0745 0.073 0.0874 -3.07%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.12 0.20 0.12 0.16 0.135 0.10 0.17 -
P/RPS 2.70 3.21 2.37 3.39 2.60 1.83 2.81 -2.62%
P/EPS -4.11 19.98 9.58 15.65 15.21 -5.18 -23.83 -68.98%
EY -24.32 5.00 10.44 6.39 6.57 -19.30 -4.20 222.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.58 0.92 1.32 1.13 0.86 1.22 -12.40%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 19/05/20 25/02/20 28/11/19 27/08/19 30/05/19 25/02/19 30/11/18 -
Price 0.175 0.195 0.16 0.135 0.16 0.13 0.125 -
P/RPS 3.93 3.13 3.16 2.86 3.08 2.38 2.07 53.26%
P/EPS -6.00 19.48 12.78 13.21 18.03 -6.74 -17.52 -51.01%
EY -16.68 5.13 7.83 7.57 5.55 -14.84 -5.71 104.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.54 1.22 1.11 1.34 1.11 0.90 37.39%

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