[SEDANIA] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[SEDANIA] SEDANIA INNOVATOR BERHAD
Announcement Date
30-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -20.02%
YoY- -197.89%
Quarter Report
Latest QR
Upcoming QR
SEDANIA's Result
SEDANIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 11,588 11,712 12,343 13,653 16,366 23,428 27,297 -43.60%
PBT 3,026 2,520 -4,313 -972 -868 200 2,211 23.33%
Tax -516 -516 -44 -638 -474 -108 -590 -8.56%
NP 2,510 2,004 -4,357 -1,610 -1,342 92 1,621 33.94%
-
NP to SH 2,510 2,004 -4,357 -1,610 -1,342 92 1,621 33.94%
-
Tax Rate 17.05% 20.48% - - - 54.00% 26.68% -
Total Cost 9,078 9,708 16,700 15,263 17,708 23,336 25,676 -50.09%
-
Net Worth 29,863 26,870 26,329 31,522 32,064 33,870 33,870 -8.07%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 29,863 26,870 26,329 31,522 32,064 33,870 33,870 -8.07%
NOSH 248,387 225,806 225,806 225,806 225,806 225,806 225,806 6.57%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 21.66% 17.11% -35.30% -11.80% -8.20% 0.39% 5.94% -
ROE 8.41% 7.46% -16.55% -5.11% -4.19% 0.27% 4.79% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 4.72 5.19 5.47 6.05 7.25 10.38 12.09 -46.67%
EPS 1.08 0.88 -1.93 -0.72 -0.60 0.04 0.01 2187.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1216 0.119 0.1166 0.1396 0.142 0.15 0.15 -13.09%
Adjusted Per Share Value based on latest NOSH - 225,806
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 3.17 3.21 3.38 3.74 4.48 6.41 7.47 -43.61%
EPS 0.69 0.55 -1.19 -0.44 -0.37 0.03 0.44 35.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0817 0.0735 0.0721 0.0863 0.0878 0.0927 0.0927 -8.09%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.16 0.135 0.10 0.17 0.22 0.275 0.325 -
P/RPS 3.39 2.60 1.83 2.81 3.04 2.65 2.69 16.72%
P/EPS 15.65 15.21 -5.18 -23.83 -37.02 674.96 45.27 -50.83%
EY 6.39 6.57 -19.30 -4.20 -2.70 0.15 2.21 103.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.13 0.86 1.22 1.55 1.83 2.17 -28.27%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 27/08/19 30/05/19 25/02/19 30/11/18 30/08/18 31/05/18 27/02/18 -
Price 0.135 0.16 0.13 0.125 0.20 0.24 0.34 -
P/RPS 2.86 3.08 2.38 2.07 2.76 2.31 2.81 1.18%
P/EPS 13.21 18.03 -6.74 -17.52 -33.65 589.06 47.36 -57.40%
EY 7.57 5.55 -14.84 -5.71 -2.97 0.17 2.11 134.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.34 1.11 0.90 1.41 1.60 2.27 -38.01%

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