[SEDANIA] QoQ Annualized Quarter Result on 31-Dec-2022

Stock
[SEDANIA] SEDANIA INNOVATOR BERHAD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022
Profit Trend
QoQ- -49.69%
YoY- -91.15%
Quarter Report
Latest QR
Upcoming QR
SEDANIA's Result
SEDANIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 45,932 47,656 46,640 38,772 40,380 36,246 36,160 17.27%
PBT 6,657 7,406 7,308 2,556 4,457 4,296 3,316 59.07%
Tax -1,069 -1,020 -828 -1,179 -1,825 -1,964 -1,276 -11.12%
NP 5,588 6,386 6,480 1,377 2,632 2,332 2,040 95.65%
-
NP to SH 5,026 5,938 5,632 754 1,498 1,626 1,132 169.89%
-
Tax Rate 16.06% 13.77% 11.33% 46.13% 40.95% 45.72% 38.48% -
Total Cost 40,344 41,270 40,160 37,395 37,748 33,914 34,120 11.80%
-
Net Worth 45,642 44,669 43,071 41,489 42,025 41,141 41,454 6.62%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 45,642 44,669 43,071 41,489 42,025 41,141 41,454 6.62%
NOSH 347,352 347,352 347,352 347,352 347,352 347,189 347,189 0.03%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 12.17% 13.40% 13.89% 3.55% 6.52% 6.43% 5.64% -
ROE 11.01% 13.29% 13.08% 1.82% 3.57% 3.95% 2.73% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 13.22 13.72 13.43 11.16 11.63 10.44 10.42 17.17%
EPS 1.45 1.70 1.64 0.22 0.43 0.46 0.32 173.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1314 0.1286 0.124 0.1194 0.121 0.1185 0.1194 6.58%
Adjusted Per Share Value based on latest NOSH - 347,352
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 12.74 13.22 12.94 10.75 11.20 10.05 10.03 17.26%
EPS 1.39 1.65 1.56 0.21 0.42 0.45 0.31 171.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1266 0.1239 0.1195 0.1151 0.1166 0.1141 0.115 6.61%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.18 0.21 0.205 0.265 0.30 0.505 0.34 -
P/RPS 1.36 1.53 1.53 2.38 2.58 4.84 3.26 -44.13%
P/EPS 12.44 12.28 12.64 122.13 69.53 107.83 104.28 -75.73%
EY 8.04 8.14 7.91 0.82 1.44 0.93 0.96 311.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.63 1.65 2.22 2.48 4.26 2.85 -38.60%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/11/23 29/08/23 24/05/23 28/02/23 29/11/22 30/08/22 30/05/22 -
Price 0.185 0.205 0.205 0.22 0.24 0.30 0.35 -
P/RPS 1.40 1.49 1.53 1.97 2.06 2.87 3.36 -44.18%
P/EPS 12.78 11.99 12.64 101.39 55.62 64.06 107.35 -75.76%
EY 7.82 8.34 7.91 0.99 1.80 1.56 0.93 312.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.59 1.65 1.84 1.98 2.53 2.93 -38.56%

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