[SEDANIA] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[SEDANIA] SEDANIA INNOVATOR BERHAD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -20.91%
YoY- 267.53%
Quarter Report
Latest QR
Upcoming QR
SEDANIA's Result
SEDANIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 36,246 36,160 49,098 50,874 55,808 68,272 8,339 167.05%
PBT 4,296 3,316 12,186 14,444 17,068 20,336 -11,556 -
Tax -1,964 -1,276 -1,649 -885 -854 -764 -447 168.98%
NP 2,332 2,040 10,537 13,558 16,214 19,572 -12,003 -
-
NP to SH 1,626 1,132 8,515 10,558 13,350 16,844 -12,003 -
-
Tax Rate 45.72% 38.48% 13.53% 6.13% 5.00% 3.76% - -
Total Cost 33,914 34,120 38,561 37,316 39,594 48,700 20,342 40.73%
-
Net Worth 41,141 41,454 43,398 44,266 39,124 23,268 31,336 19.96%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 41,141 41,454 43,398 44,266 39,124 23,268 31,336 19.96%
NOSH 347,189 347,189 347,189 347,189 347,189 302,191 302,191 9.72%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 6.43% 5.64% 21.46% 26.65% 29.05% 28.67% -143.94% -
ROE 3.95% 2.73% 19.62% 23.85% 34.12% 72.39% -38.30% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 10.44 10.42 14.14 14.65 17.94 22.59 2.79 141.60%
EPS 0.46 0.32 2.59 3.27 4.30 5.56 -4.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1185 0.1194 0.125 0.1275 0.1258 0.077 0.1049 8.49%
Adjusted Per Share Value based on latest NOSH - 347,189
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 10.05 10.03 13.62 14.11 15.48 18.94 2.31 167.22%
EPS 0.45 0.31 2.36 2.93 3.70 4.67 -3.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1141 0.115 0.1204 0.1228 0.1085 0.0645 0.0869 19.96%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.505 0.34 0.515 0.625 0.725 0.155 0.145 -
P/RPS 4.84 3.26 3.64 4.27 4.04 0.69 5.19 -4.56%
P/EPS 107.83 104.28 21.00 20.55 16.89 2.78 -3.61 -
EY 0.93 0.96 4.76 4.87 5.92 35.96 -27.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.26 2.85 4.12 4.90 5.76 2.01 1.38 112.44%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 30/05/22 28/02/22 30/11/21 30/08/21 31/05/21 25/02/21 -
Price 0.30 0.35 0.385 0.555 0.75 1.38 0.15 -
P/RPS 2.87 3.36 2.72 3.79 4.18 6.11 5.37 -34.21%
P/EPS 64.06 107.35 15.70 18.25 17.47 24.76 -3.73 -
EY 1.56 0.93 6.37 5.48 5.72 4.04 -26.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.53 2.93 3.08 4.35 5.96 17.92 1.43 46.43%

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