[SEDANIA] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[SEDANIA] SEDANIA INNOVATOR BERHAD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -7.83%
YoY- -85.81%
Quarter Report
Latest QR
Upcoming QR
SEDANIA's Result
SEDANIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 47,656 46,640 38,772 40,380 36,246 36,160 49,098 -1.97%
PBT 7,406 7,308 2,556 4,457 4,296 3,316 12,186 -28.31%
Tax -1,020 -828 -1,179 -1,825 -1,964 -1,276 -1,649 -27.46%
NP 6,386 6,480 1,377 2,632 2,332 2,040 10,537 -28.45%
-
NP to SH 5,938 5,632 754 1,498 1,626 1,132 8,515 -21.41%
-
Tax Rate 13.77% 11.33% 46.13% 40.95% 45.72% 38.48% 13.53% -
Total Cost 41,270 40,160 37,395 37,748 33,914 34,120 38,561 4.64%
-
Net Worth 44,669 43,071 41,489 42,025 41,141 41,454 43,398 1.94%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 44,669 43,071 41,489 42,025 41,141 41,454 43,398 1.94%
NOSH 347,352 347,352 347,352 347,352 347,189 347,189 347,189 0.03%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 13.40% 13.89% 3.55% 6.52% 6.43% 5.64% 21.46% -
ROE 13.29% 13.08% 1.82% 3.57% 3.95% 2.73% 19.62% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 13.72 13.43 11.16 11.63 10.44 10.42 14.14 -1.99%
EPS 1.70 1.64 0.22 0.43 0.46 0.32 2.59 -24.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1286 0.124 0.1194 0.121 0.1185 0.1194 0.125 1.91%
Adjusted Per Share Value based on latest NOSH - 347,352
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 13.22 12.94 10.75 11.20 10.05 10.03 13.62 -1.97%
EPS 1.65 1.56 0.21 0.42 0.45 0.31 2.36 -21.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1239 0.1195 0.1151 0.1166 0.1141 0.115 0.1204 1.93%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.21 0.205 0.265 0.30 0.505 0.34 0.515 -
P/RPS 1.53 1.53 2.38 2.58 4.84 3.26 3.64 -43.97%
P/EPS 12.28 12.64 122.13 69.53 107.83 104.28 21.00 -30.14%
EY 8.14 7.91 0.82 1.44 0.93 0.96 4.76 43.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.65 2.22 2.48 4.26 2.85 4.12 -46.19%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 24/05/23 28/02/23 29/11/22 30/08/22 30/05/22 28/02/22 -
Price 0.205 0.205 0.22 0.24 0.30 0.35 0.385 -
P/RPS 1.49 1.53 1.97 2.06 2.87 3.36 2.72 -33.12%
P/EPS 11.99 12.64 101.39 55.62 64.06 107.35 15.70 -16.49%
EY 8.34 7.91 0.99 1.80 1.56 0.93 6.37 19.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.65 1.84 1.98 2.53 2.93 3.08 -35.72%

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