[SEDANIA] QoQ Cumulative Quarter Result on 30-Jun-2020 [#2]

Stock
[SEDANIA] SEDANIA INNOVATOR BERHAD
Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -162.07%
YoY- -480.48%
Quarter Report
Latest QR
Upcoming QR
SEDANIA's Result
SEDANIA's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 17,068 8,339 6,387 3,888 2,777 15,495 9,444 48.31%
PBT 5,084 -11,556 -4,561 -4,577 -1,686 2,949 2,727 51.41%
Tax -191 -447 -166 -198 -136 -463 -394 -38.26%
NP 4,893 -12,003 -4,727 -4,775 -1,822 2,486 2,333 63.77%
-
NP to SH 4,211 -12,003 -4,727 -4,775 -1,822 2,486 2,333 48.19%
-
Tax Rate 3.76% - - - - 15.70% 14.45% -
Total Cost 12,175 20,342 11,114 8,663 4,599 13,009 7,111 43.07%
-
Net Worth 23,268 31,336 32,543 27,153 30,064 31,495 32,489 -19.93%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 23,268 31,336 32,543 27,153 30,064 31,495 32,489 -19.93%
NOSH 302,191 302,191 287,691 251,191 251,191 248,387 248,387 13.95%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 28.67% -143.94% -74.01% -122.81% -65.61% 16.04% 24.70% -
ROE 18.10% -38.30% -14.53% -17.59% -6.06% 7.89% 7.18% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 5.65 2.79 2.52 1.55 1.11 6.24 3.80 30.23%
EPS 1.39 -4.54 -1.87 -1.91 -0.73 1.03 0.98 26.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.077 0.1049 0.1284 0.1081 0.1204 0.1268 0.1308 -29.73%
Adjusted Per Share Value based on latest NOSH - 251,191
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 4.67 2.28 1.75 1.06 0.76 4.24 2.58 48.47%
EPS 1.15 -3.29 -1.29 -1.31 -0.50 0.68 0.64 47.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0637 0.0858 0.0891 0.0743 0.0823 0.0862 0.0889 -19.90%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.155 0.145 0.15 0.15 0.12 0.20 0.12 -
P/RPS 2.74 5.19 5.95 9.69 10.79 3.21 3.16 -9.06%
P/EPS 11.12 -3.61 -8.04 -7.89 -16.45 19.98 12.78 -8.85%
EY 8.99 -27.71 -12.43 -12.67 -6.08 5.00 7.83 9.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.01 1.38 1.17 1.39 1.00 1.58 0.92 68.29%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/05/21 25/02/21 25/11/20 27/08/20 19/05/20 25/02/20 28/11/19 -
Price 1.38 0.15 0.15 0.175 0.175 0.195 0.16 -
P/RPS 24.43 5.37 5.95 11.31 15.74 3.13 4.21 222.57%
P/EPS 99.03 -3.73 -8.04 -9.21 -23.98 19.48 17.03 223.02%
EY 1.01 -26.79 -12.43 -10.86 -4.17 5.13 5.87 -69.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 17.92 1.43 1.17 1.62 1.45 1.54 1.22 498.79%

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