[SEDANIA] QoQ Cumulative Quarter Result on 31-Dec-2023

Stock
[SEDANIA] SEDANIA INNOVATOR BERHAD
Announcement Date
15-Mar-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
31-Dec-2023
Profit Trend
QoQ- 35.92%
YoY- 579.58%
Quarter Report
Latest QR
Upcoming QR
SEDANIA's Result
SEDANIA's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 15,881 78,342 64,135 49,423 34,449 23,828 11,660 22.80%
PBT -90 -547 3,621 5,939 4,993 3,703 1,827 -
Tax -291 -2,199 -1,576 -1,171 -802 -510 -207 25.41%
NP -381 -2,746 2,045 4,768 4,191 3,193 1,620 -
-
NP to SH -685 -2,293 2,423 5,124 3,770 2,969 1,408 -
-
Tax Rate - - 43.52% 19.72% 16.06% 13.77% 11.33% -
Total Cost 16,262 81,088 62,090 44,655 30,258 20,635 10,040 37.79%
-
Net Worth 5,144,156 54,072 59,333 61,449 45,642 44,669 43,071 2304.19%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 5,144,156 54,072 59,333 61,449 45,642 44,669 43,071 2304.19%
NOSH 365,352 365,352 365,352 365,352 347,352 347,352 347,352 3.41%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin -2.40% -3.51% 3.19% 9.65% 12.17% 13.40% 13.89% -
ROE -0.01% -4.24% 4.08% 8.34% 8.26% 6.65% 3.27% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 4.35 21.44 17.55 13.79 9.92 6.86 3.36 18.73%
EPS -0.19 -0.77 0.69 1.46 1.09 0.85 0.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 14.08 0.148 0.1624 0.1715 0.1314 0.1286 0.124 2224.75%
Adjusted Per Share Value based on latest NOSH - 365,352
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 4.35 21.44 17.55 13.53 9.43 6.52 3.19 22.90%
EPS -0.19 -0.77 0.69 1.40 1.03 0.81 0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 14.08 0.148 0.1624 0.1682 0.1249 0.1223 0.1179 2304.04%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.15 0.195 0.195 0.23 0.18 0.21 0.205 -
P/RPS 3.45 0.91 1.11 1.67 1.81 3.06 6.11 -31.61%
P/EPS -80.00 -31.07 29.40 16.08 16.58 24.57 50.57 -
EY -1.25 -3.22 3.40 6.22 6.03 4.07 1.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 1.32 1.20 1.34 1.37 1.63 1.65 -96.64%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 22/11/24 29/08/24 31/05/24 15/03/24 29/11/23 29/08/23 24/05/23 -
Price 0.135 0.165 0.195 0.19 0.185 0.205 0.205 -
P/RPS 3.11 0.77 1.11 1.38 1.87 2.99 6.11 -36.17%
P/EPS -72.00 -26.29 29.40 13.29 17.05 23.98 50.57 -
EY -1.39 -3.80 3.40 7.53 5.87 4.17 1.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 1.11 1.20 1.11 1.41 1.59 1.65 -96.64%

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