[SEDANIA] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[SEDANIA] SEDANIA INNOVATOR BERHAD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -86.71%
YoY- -93.28%
Quarter Report
Latest QR
Upcoming QR
SEDANIA's Result
SEDANIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 38,772 40,380 36,246 36,160 49,098 50,874 55,808 -21.50%
PBT 2,556 4,457 4,296 3,316 12,186 14,444 17,068 -71.70%
Tax -1,179 -1,825 -1,964 -1,276 -1,649 -885 -854 23.91%
NP 1,377 2,632 2,332 2,040 10,537 13,558 16,214 -80.59%
-
NP to SH 754 1,498 1,626 1,132 8,515 10,558 13,350 -85.20%
-
Tax Rate 46.13% 40.95% 45.72% 38.48% 13.53% 6.13% 5.00% -
Total Cost 37,395 37,748 33,914 34,120 38,561 37,316 39,594 -3.72%
-
Net Worth 41,489 42,025 41,141 41,454 43,398 44,266 39,124 3.97%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 41,489 42,025 41,141 41,454 43,398 44,266 39,124 3.97%
NOSH 347,352 347,352 347,189 347,189 347,189 347,189 347,189 0.03%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 3.55% 6.52% 6.43% 5.64% 21.46% 26.65% 29.05% -
ROE 1.82% 3.57% 3.95% 2.73% 19.62% 23.85% 34.12% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 11.16 11.63 10.44 10.42 14.14 14.65 17.94 -27.06%
EPS 0.22 0.43 0.46 0.32 2.59 3.27 4.30 -86.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1194 0.121 0.1185 0.1194 0.125 0.1275 0.1258 -3.41%
Adjusted Per Share Value based on latest NOSH - 347,189
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 10.75 11.20 10.05 10.03 13.62 14.11 15.48 -21.52%
EPS 0.21 0.42 0.45 0.31 2.36 2.93 3.70 -85.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1151 0.1166 0.1141 0.115 0.1204 0.1228 0.1085 4.00%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.265 0.30 0.505 0.34 0.515 0.625 0.725 -
P/RPS 2.38 2.58 4.84 3.26 3.64 4.27 4.04 -29.65%
P/EPS 122.13 69.53 107.83 104.28 21.00 20.55 16.89 272.58%
EY 0.82 1.44 0.93 0.96 4.76 4.87 5.92 -73.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.22 2.48 4.26 2.85 4.12 4.90 5.76 -46.94%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 29/11/22 30/08/22 30/05/22 28/02/22 30/11/21 30/08/21 -
Price 0.22 0.24 0.30 0.35 0.385 0.555 0.75 -
P/RPS 1.97 2.06 2.87 3.36 2.72 3.79 4.18 -39.35%
P/EPS 101.39 55.62 64.06 107.35 15.70 18.25 17.47 221.91%
EY 0.99 1.80 1.56 0.93 6.37 5.48 5.72 -68.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 1.98 2.53 2.93 3.08 4.35 5.96 -54.22%

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