[SEDANIA] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[SEDANIA] SEDANIA INNOVATOR BERHAD
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -20.08%
YoY- 157.06%
Quarter Report
Latest QR
Upcoming QR
SEDANIA's Result
SEDANIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 8,516 7,776 11,108 15,495 12,592 11,588 11,712 -19.09%
PBT -6,081 -9,154 -6,744 2,949 3,636 3,026 2,520 -
Tax -221 -396 -544 -463 -525 -516 -516 -43.09%
NP -6,302 -9,550 -7,288 2,486 3,110 2,510 2,004 -
-
NP to SH -6,302 -9,550 -7,288 2,486 3,110 2,510 2,004 -
-
Tax Rate - - - 15.70% 14.44% 17.05% 20.48% -
Total Cost 14,818 17,326 18,396 13,009 9,481 9,078 9,708 32.46%
-
Net Worth 32,543 27,153 30,064 31,495 32,489 29,863 26,870 13.58%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 32,543 27,153 30,064 31,495 32,489 29,863 26,870 13.58%
NOSH 287,691 251,191 251,191 248,387 248,387 248,387 225,806 17.47%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -74.01% -122.81% -65.61% 16.04% 24.70% 21.66% 17.11% -
ROE -19.37% -35.17% -24.24% 7.89% 9.57% 8.41% 7.46% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 3.36 3.10 4.45 6.24 5.07 4.72 5.19 -25.10%
EPS -2.49 -3.82 -2.92 1.03 1.31 1.08 0.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1284 0.1081 0.1204 0.1268 0.1308 0.1216 0.119 5.18%
Adjusted Per Share Value based on latest NOSH - 248,387
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 2.36 2.16 3.08 4.30 3.49 3.21 3.25 -19.16%
EPS -1.75 -2.65 -2.02 0.69 0.86 0.70 0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0903 0.0753 0.0834 0.0874 0.0901 0.0828 0.0745 13.64%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.15 0.15 0.12 0.20 0.12 0.16 0.135 -
P/RPS 4.46 4.85 2.70 3.21 2.37 3.39 2.60 43.15%
P/EPS -6.03 -3.95 -4.11 19.98 9.58 15.65 15.21 -
EY -16.58 -25.35 -24.32 5.00 10.44 6.39 6.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.39 1.00 1.58 0.92 1.32 1.13 2.33%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 25/11/20 27/08/20 19/05/20 25/02/20 28/11/19 27/08/19 30/05/19 -
Price 0.15 0.175 0.175 0.195 0.16 0.135 0.16 -
P/RPS 4.46 5.65 3.93 3.13 3.16 2.86 3.08 27.90%
P/EPS -6.03 -4.60 -6.00 19.48 12.78 13.21 18.03 -
EY -16.58 -21.73 -16.68 5.13 7.83 7.57 5.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.62 1.45 1.54 1.22 1.11 1.34 -8.62%

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