[SEDANIA] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[SEDANIA] SEDANIA INNOVATOR BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 31.36%
YoY- 175.89%
Quarter Report
Latest QR
Upcoming QR
SEDANIA's Result
SEDANIA's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 10,240 8,183 5,857 27,297 20,650 12,460 6,682 32.88%
PBT -729 -434 50 2,211 1,359 429 501 -
Tax -479 -237 -27 -590 -125 -16 -8 1426.68%
NP -1,208 -671 23 1,621 1,234 413 493 -
-
NP to SH -1,208 -671 23 1,621 1,234 413 493 -
-
Tax Rate - - 54.00% 26.68% 9.20% 3.73% 1.60% -
Total Cost 11,448 8,854 5,834 25,676 19,416 12,047 6,189 50.62%
-
Net Worth 31,522 32,064 33,870 33,870 35,276 3,631,200 0 -
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - 2,135 - -
Div Payout % - - - - - 517.19% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 31,522 32,064 33,870 33,870 35,276 3,631,200 0 -
NOSH 225,806 225,806 225,806 225,806 225,806 21,360,000 21,360,000 -95.16%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -11.80% -8.20% 0.39% 5.94% 5.98% 3.31% 7.38% -
ROE -3.83% -2.09% 0.07% 4.79% 3.50% 0.01% 0.00% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 4.53 3.62 2.59 12.09 9.37 0.06 0.03 2727.00%
EPS -0.54 -0.30 0.01 0.01 0.01 0.00 0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.00 -
NAPS 0.1396 0.142 0.15 0.15 0.16 0.17 0.00 -
Adjusted Per Share Value based on latest NOSH - 225,806
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 2.84 2.27 1.62 7.57 5.73 3.46 1.85 33.04%
EPS -0.34 -0.19 0.01 0.45 0.34 0.11 0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.59 0.00 -
NAPS 0.0874 0.0889 0.0939 0.0939 0.0978 10.0719 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.17 0.22 0.275 0.325 0.33 0.305 0.315 -
P/RPS 3.75 6.07 10.60 2.69 3.52 522.86 1,006.94 -97.58%
P/EPS -31.78 -74.03 2,699.86 45.27 58.96 15,774.34 13,647.87 -
EY -3.15 -1.35 0.04 2.21 1.70 0.01 0.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.03 0.00 -
P/NAPS 1.22 1.55 1.83 2.17 2.06 1.79 0.00 -
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 30/08/18 31/05/18 27/02/18 30/11/17 22/08/17 29/05/17 -
Price 0.125 0.20 0.24 0.34 0.35 0.34 0.305 -
P/RPS 2.76 5.52 9.25 2.81 3.74 582.86 974.98 -97.99%
P/EPS -23.37 -67.30 2,356.24 47.36 62.53 17,584.50 13,214.61 -
EY -4.28 -1.49 0.04 2.11 1.60 0.01 0.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.03 0.00 -
P/NAPS 0.90 1.41 1.60 2.27 2.19 2.00 0.00 -

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