[SEDANIA] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[SEDANIA] SEDANIA INNOVATOR BERHAD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -90.44%
YoY- -582.82%
Quarter Report
Latest QR
Upcoming QR
SEDANIA's Result
SEDANIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 50,874 55,808 68,272 8,339 8,516 7,776 11,108 175.53%
PBT 14,444 17,068 20,336 -11,556 -6,081 -9,154 -6,744 -
Tax -885 -854 -764 -447 -221 -396 -544 38.28%
NP 13,558 16,214 19,572 -12,003 -6,302 -9,550 -7,288 -
-
NP to SH 10,558 13,350 16,844 -12,003 -6,302 -9,550 -7,288 -
-
Tax Rate 6.13% 5.00% 3.76% - - - - -
Total Cost 37,316 39,594 48,700 20,342 14,818 17,326 18,396 60.17%
-
Net Worth 44,266 39,124 23,268 31,336 32,543 27,153 30,064 29.39%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 44,266 39,124 23,268 31,336 32,543 27,153 30,064 29.39%
NOSH 347,189 347,189 302,191 302,191 287,691 251,191 251,191 24.05%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 26.65% 29.05% 28.67% -143.94% -74.01% -122.81% -65.61% -
ROE 23.85% 34.12% 72.39% -38.30% -19.37% -35.17% -24.24% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 14.65 17.94 22.59 2.79 3.36 3.10 4.45 121.14%
EPS 3.27 4.30 5.56 -4.54 -2.49 -3.82 -2.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1275 0.1258 0.077 0.1049 0.1284 0.1081 0.1204 3.89%
Adjusted Per Share Value based on latest NOSH - 302,191
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 14.11 15.48 18.94 2.31 2.36 2.16 3.08 175.58%
EPS 2.93 3.70 4.67 -3.33 -1.75 -2.65 -2.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1228 0.1085 0.0645 0.0869 0.0903 0.0753 0.0834 29.39%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.625 0.725 0.155 0.145 0.15 0.15 0.12 -
P/RPS 4.27 4.04 0.69 5.19 4.46 4.85 2.70 35.70%
P/EPS 20.55 16.89 2.78 -3.61 -6.03 -3.95 -4.11 -
EY 4.87 5.92 35.96 -27.71 -16.58 -25.35 -24.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.90 5.76 2.01 1.38 1.17 1.39 1.00 188.21%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/11/21 30/08/21 31/05/21 25/02/21 25/11/20 27/08/20 19/05/20 -
Price 0.555 0.75 1.38 0.15 0.15 0.175 0.175 -
P/RPS 3.79 4.18 6.11 5.37 4.46 5.65 3.93 -2.38%
P/EPS 18.25 17.47 24.76 -3.73 -6.03 -4.60 -6.00 -
EY 5.48 5.72 4.04 -26.79 -16.58 -21.73 -16.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.35 5.96 17.92 1.43 1.17 1.62 1.45 107.86%

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