[SEDANIA] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[SEDANIA] SEDANIA INNOVATOR BERHAD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -35.25%
YoY- -222.4%
Quarter Report
Latest QR
Upcoming QR
SEDANIA's Result
SEDANIA's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 12,460 6,682 14,273 6,071 3,794 1,781 8,704 27.04%
PBT 429 501 -1,870 -2,175 -1,604 -769 1,310 -52.52%
Tax -16 -8 -266 -16 -16 -8 538 -
NP 413 493 -2,136 -2,191 -1,620 -777 1,848 -63.20%
-
NP to SH 413 493 -2,136 -2,191 -1,620 -777 1,848 -63.20%
-
Tax Rate 3.73% 1.60% - - - - -41.07% -
Total Cost 12,047 6,189 16,409 8,262 5,414 2,558 6,856 45.66%
-
Net Worth 3,631,200 0 3,844,800 36,000 3,078,000 3,696,000 3,880,799 -4.33%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 2,135 - - 19 - - 1,847 10.15%
Div Payout % 517.19% - - 0.00% - - 100.00% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 3,631,200 0 3,844,800 36,000 3,078,000 3,696,000 3,880,799 -4.33%
NOSH 21,360,000 21,360,000 21,360,000 200,000 16,200,000 18,480,000 18,480,000 10.14%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 3.31% 7.38% -14.97% -36.09% -42.70% -43.63% 21.23% -
ROE 0.01% 0.00% -0.06% -6.09% -0.05% -0.02% 0.05% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 0.06 0.03 0.07 3.04 0.02 0.01 0.05 12.93%
EPS 0.00 0.25 -0.01 -0.01 -0.01 0.00 0.01 -
DPS 0.01 0.00 0.00 0.01 0.00 0.00 0.01 0.00%
NAPS 0.17 0.00 0.18 0.18 0.19 0.20 0.21 -13.15%
Adjusted Per Share Value based on latest NOSH - 200,000
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 3.46 1.85 3.96 1.68 1.05 0.49 2.41 27.29%
EPS 0.11 0.14 -0.59 -0.61 -0.45 -0.22 0.51 -64.06%
DPS 0.59 0.00 0.00 0.01 0.00 0.00 0.51 10.21%
NAPS 10.0719 0.00 10.6644 0.0999 8.5375 10.2517 10.7643 -4.33%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.305 0.315 0.29 0.23 0.295 0.445 0.435 -
P/RPS 522.86 1,006.94 433.99 7.58 1,259.62 4,617.41 923.58 -31.58%
P/EPS 15,774.34 13,647.87 -2,900.00 -20.99 -2,950.00 -10,583.78 4,350.00 136.21%
EY 0.01 0.01 -0.03 -4.76 -0.03 -0.01 0.02 -37.03%
DY 0.03 0.00 0.00 0.04 0.00 0.00 0.02 31.06%
P/NAPS 1.79 0.00 1.61 1.28 1.55 2.23 2.07 -9.24%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 22/08/17 29/05/17 21/02/17 29/11/16 29/08/16 23/05/16 29/02/16 -
Price 0.34 0.305 0.295 0.26 0.265 0.375 0.40 -
P/RPS 582.86 974.98 441.48 8.57 1,131.52 3,891.07 849.26 -22.21%
P/EPS 17,584.50 13,214.61 -2,950.00 -23.73 -2,650.00 -8,918.92 4,000.00 168.59%
EY 0.01 0.01 -0.03 -4.21 -0.04 -0.01 0.02 -37.03%
DY 0.03 0.00 0.00 0.04 0.00 0.00 0.02 31.06%
P/NAPS 2.00 0.00 1.64 1.44 1.39 1.88 1.90 3.48%

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