[SEDANIA] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[SEDANIA] SEDANIA INNOVATOR BERHAD
Announcement Date
21-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 26.88%
YoY- -215.58%
Quarter Report
Latest QR
Upcoming QR
SEDANIA's Result
SEDANIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 27,533 24,920 26,728 14,273 8,094 7,588 7,124 146.07%
PBT 1,812 858 2,004 -1,870 -2,900 -3,208 -3,076 -
Tax -166 -32 -32 -266 -21 -32 -32 199.36%
NP 1,645 826 1,972 -2,136 -2,921 -3,240 -3,108 -
-
NP to SH 1,645 826 1,972 -2,136 -2,921 -3,240 -3,108 -
-
Tax Rate 9.16% 3.73% 1.60% - - - - -
Total Cost 25,888 24,094 24,756 16,409 11,015 10,828 10,232 85.57%
-
Net Worth 35,276 3,631,200 0 3,844,800 36,000 3,078,000 3,696,000 -95.48%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - 4,271 - - 26 - - -
Div Payout % - 517.19% - - 0.00% - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 35,276 3,631,200 0 3,844,800 36,000 3,078,000 3,696,000 -95.48%
NOSH 225,806 21,360,000 21,360,000 21,360,000 200,000 16,200,000 18,480,000 -94.68%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 5.98% 3.31% 7.38% -14.97% -36.09% -42.70% -43.63% -
ROE 4.66% 0.02% 0.00% -0.06% -8.11% -0.11% -0.08% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 12.49 0.12 0.13 0.07 4.05 0.05 0.04 4486.53%
EPS 0.01 0.00 1.00 -0.01 -0.01 -0.02 0.00 -
DPS 0.00 0.02 0.00 0.00 0.01 0.00 0.00 -
NAPS 0.16 0.17 0.00 0.18 0.18 0.19 0.20 -13.81%
Adjusted Per Share Value based on latest NOSH - 200,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 7.54 6.82 7.32 3.91 2.22 2.08 1.95 146.15%
EPS 0.45 0.23 0.54 -0.58 -0.80 -0.89 -0.85 -
DPS 0.00 1.17 0.00 0.00 0.01 0.00 0.00 -
NAPS 0.0966 9.9389 0.00 10.5235 0.0985 8.4248 10.1163 -95.48%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.33 0.305 0.315 0.29 0.23 0.295 0.445 -
P/RPS 2.64 261.43 251.74 433.99 5.68 629.81 1,154.35 -98.25%
P/EPS 44.22 7,887.17 3,411.97 -2,900.00 -15.75 -1,475.00 -2,645.95 -
EY 2.26 0.01 0.03 -0.03 -6.35 -0.07 -0.04 -
DY 0.00 0.07 0.00 0.00 0.06 0.00 0.00 -
P/NAPS 2.06 1.79 0.00 1.61 1.28 1.55 2.23 -5.14%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 30/11/17 22/08/17 29/05/17 21/02/17 29/11/16 29/08/16 23/05/16 -
Price 0.35 0.34 0.305 0.295 0.26 0.265 0.375 -
P/RPS 2.80 291.43 243.74 441.48 6.42 565.76 972.77 -97.96%
P/EPS 46.90 8,792.25 3,303.65 -2,950.00 -17.80 -1,325.00 -2,229.73 -
EY 2.13 0.01 0.03 -0.03 -5.62 -0.08 -0.04 -
DY 0.00 0.06 0.00 0.00 0.05 0.00 0.00 -
P/NAPS 2.19 2.00 0.00 1.64 1.44 1.39 1.88 10.70%

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