[SEDANIA] QoQ Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[SEDANIA] SEDANIA INNOVATOR BERHAD
Announcement Date
25-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 1.01%
YoY- -302.61%
Quarter Report
Latest QR
Upcoming QR
SEDANIA's Result
SEDANIA's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 27,904 17,068 8,339 6,387 3,888 2,777 15,495 48.07%
PBT 8,534 5,084 -11,556 -4,561 -4,577 -1,686 2,949 103.20%
Tax -427 -191 -447 -166 -198 -136 -463 -5.25%
NP 8,107 4,893 -12,003 -4,727 -4,775 -1,822 2,486 120.06%
-
NP to SH 6,675 4,211 -12,003 -4,727 -4,775 -1,822 2,486 93.29%
-
Tax Rate 5.00% 3.76% - - - - 15.70% -
Total Cost 19,797 12,175 20,342 11,114 8,663 4,599 13,009 32.33%
-
Net Worth 39,124 23,268 31,336 32,543 27,153 30,064 31,495 15.57%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 39,124 23,268 31,336 32,543 27,153 30,064 31,495 15.57%
NOSH 347,189 302,191 302,191 287,691 251,191 251,191 248,387 25.03%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 29.05% 28.67% -143.94% -74.01% -122.81% -65.61% 16.04% -
ROE 17.06% 18.10% -38.30% -14.53% -17.59% -6.06% 7.89% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 8.97 5.65 2.79 2.52 1.55 1.11 6.24 27.39%
EPS 2.15 1.39 -4.54 -1.87 -1.91 -0.73 1.03 63.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1258 0.077 0.1049 0.1284 0.1081 0.1204 0.1268 -0.52%
Adjusted Per Share Value based on latest NOSH - 287,691
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 7.74 4.73 2.31 1.77 1.08 0.77 4.30 48.02%
EPS 1.85 1.17 -3.33 -1.31 -1.32 -0.51 0.69 93.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1085 0.0645 0.0869 0.0903 0.0753 0.0834 0.0874 15.52%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.725 0.155 0.145 0.15 0.15 0.12 0.20 -
P/RPS 8.08 2.74 5.19 5.95 9.69 10.79 3.21 85.14%
P/EPS 33.78 11.12 -3.61 -8.04 -7.89 -16.45 19.98 41.96%
EY 2.96 8.99 -27.71 -12.43 -12.67 -6.08 5.00 -29.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.76 2.01 1.38 1.17 1.39 1.00 1.58 137.05%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/08/21 31/05/21 25/02/21 25/11/20 27/08/20 19/05/20 25/02/20 -
Price 0.75 1.38 0.15 0.15 0.175 0.175 0.195 -
P/RPS 8.36 24.43 5.37 5.95 11.31 15.74 3.13 92.61%
P/EPS 34.94 99.03 -3.73 -8.04 -9.21 -23.98 19.48 47.67%
EY 2.86 1.01 -26.79 -12.43 -10.86 -4.17 5.13 -32.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.96 17.92 1.43 1.17 1.62 1.45 1.54 146.70%

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