[SEDANIA] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[SEDANIA] SEDANIA INNOVATOR BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -22.57%
YoY- -71.44%
Quarter Report
Latest QR
Upcoming QR
SEDANIA's Result
SEDANIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 8,094 7,588 7,124 8,704 9,313 9,574 10,316 -14.89%
PBT -2,900 -3,208 -3,076 1,310 1,822 2,354 4,224 -
Tax -21 -32 -32 538 564 864 1,760 -
NP -2,921 -3,240 -3,108 1,848 2,386 3,218 5,984 -
-
NP to SH -2,921 -3,240 -3,108 1,848 2,386 3,218 5,984 -
-
Tax Rate - - - -41.07% -30.95% -36.70% -41.67% -
Total Cost 11,015 10,828 10,232 6,856 6,926 6,356 4,332 85.97%
-
Net Worth 36,000 3,078,000 3,696,000 3,880,799 3,758,999 30,717 22,440 36.92%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 26 - - 1,847 - - - -
Div Payout % 0.00% - - 100.00% - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 36,000 3,078,000 3,696,000 3,880,799 3,758,999 30,717 22,440 36.92%
NOSH 200,000 16,200,000 18,480,000 18,480,000 17,899,995 146,272 149,600 21.29%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -36.09% -42.70% -43.63% 21.23% 25.63% 33.61% 58.01% -
ROE -8.11% -0.11% -0.08% 0.05% 0.06% 10.48% 26.67% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 4.05 0.05 0.04 0.05 0.05 6.55 6.90 -29.82%
EPS -0.01 -0.02 0.00 0.01 0.01 2.20 4.00 -
DPS 0.01 0.00 0.00 0.01 0.00 0.00 0.00 -
NAPS 0.18 0.19 0.20 0.21 0.21 0.21 0.15 12.88%
Adjusted Per Share Value based on latest NOSH - 113,999
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 2.22 2.08 1.95 2.38 2.55 2.62 2.82 -14.70%
EPS -0.80 -0.89 -0.85 0.51 0.65 0.88 1.64 -
DPS 0.01 0.00 0.00 0.51 0.00 0.00 0.00 -
NAPS 0.0985 8.4248 10.1163 10.6221 10.2887 0.0841 0.0614 36.92%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 - -
Price 0.23 0.295 0.445 0.435 0.47 0.465 0.00 -
P/RPS 5.68 629.81 1,154.35 923.58 903.33 7.10 0.00 -
P/EPS -15.75 -1,475.00 -2,645.95 4,350.00 3,525.00 21.14 0.00 -
EY -6.35 -0.07 -0.04 0.02 0.03 4.73 0.00 -
DY 0.06 0.00 0.00 0.02 0.00 0.00 0.00 -
P/NAPS 1.28 1.55 2.23 2.07 2.24 2.21 0.00 -
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 29/08/16 23/05/16 29/02/16 24/11/15 20/08/15 24/06/15 -
Price 0.26 0.265 0.375 0.40 0.40 0.50 0.00 -
P/RPS 6.42 565.76 972.77 849.26 768.79 7.64 0.00 -
P/EPS -17.80 -1,325.00 -2,229.73 4,000.00 3,000.00 22.73 0.00 -
EY -5.62 -0.08 -0.04 0.02 0.03 4.40 0.00 -
DY 0.05 0.00 0.00 0.02 0.00 0.00 0.00 -
P/NAPS 1.44 1.39 1.88 1.90 1.90 2.38 0.00 -

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