[SEDANIA] QoQ Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[SEDANIA] SEDANIA INNOVATOR BERHAD
Announcement Date
30-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 43.64%
YoY- -87.82%
Quarter Report
Latest QR
Upcoming QR
SEDANIA's Result
SEDANIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 46,640 38,772 40,380 36,246 36,160 49,098 50,874 -5.63%
PBT 7,308 2,556 4,457 4,296 3,316 12,186 14,444 -36.53%
Tax -828 -1,179 -1,825 -1,964 -1,276 -1,649 -885 -4.34%
NP 6,480 1,377 2,632 2,332 2,040 10,537 13,558 -38.89%
-
NP to SH 5,632 754 1,498 1,626 1,132 8,515 10,558 -34.25%
-
Tax Rate 11.33% 46.13% 40.95% 45.72% 38.48% 13.53% 6.13% -
Total Cost 40,160 37,395 37,748 33,914 34,120 38,561 37,316 5.02%
-
Net Worth 43,071 41,489 42,025 41,141 41,454 43,398 44,266 -1.80%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 43,071 41,489 42,025 41,141 41,454 43,398 44,266 -1.80%
NOSH 347,352 347,352 347,352 347,189 347,189 347,189 347,189 0.03%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 13.89% 3.55% 6.52% 6.43% 5.64% 21.46% 26.65% -
ROE 13.08% 1.82% 3.57% 3.95% 2.73% 19.62% 23.85% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 13.43 11.16 11.63 10.44 10.42 14.14 14.65 -5.63%
EPS 1.64 0.22 0.43 0.46 0.32 2.59 3.27 -36.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.124 0.1194 0.121 0.1185 0.1194 0.125 0.1275 -1.84%
Adjusted Per Share Value based on latest NOSH - 347,189
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 12.94 10.75 11.20 10.05 10.03 13.62 14.11 -5.61%
EPS 1.56 0.21 0.42 0.45 0.31 2.36 2.93 -34.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1195 0.1151 0.1166 0.1141 0.115 0.1204 0.1228 -1.80%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.205 0.265 0.30 0.505 0.34 0.515 0.625 -
P/RPS 1.53 2.38 2.58 4.84 3.26 3.64 4.27 -49.58%
P/EPS 12.64 122.13 69.53 107.83 104.28 21.00 20.55 -27.69%
EY 7.91 0.82 1.44 0.93 0.96 4.76 4.87 38.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 2.22 2.48 4.26 2.85 4.12 4.90 -51.63%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 24/05/23 28/02/23 29/11/22 30/08/22 30/05/22 28/02/22 30/11/21 -
Price 0.205 0.22 0.24 0.30 0.35 0.385 0.555 -
P/RPS 1.53 1.97 2.06 2.87 3.36 2.72 3.79 -45.40%
P/EPS 12.64 101.39 55.62 64.06 107.35 15.70 18.25 -21.73%
EY 7.91 0.99 1.80 1.56 0.93 6.37 5.48 27.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.84 1.98 2.53 2.93 3.08 4.35 -47.63%

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