[SEDANIA] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[SEDANIA] SEDANIA INNOVATOR BERHAD
Announcement Date
23-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -142.05%
YoY- -151.94%
Quarter Report
Latest QR
Upcoming QR
SEDANIA's Result
SEDANIA's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 14,273 6,071 3,794 1,781 8,704 6,985 4,787 106.47%
PBT -1,870 -2,175 -1,604 -769 1,310 1,367 1,177 -
Tax -266 -16 -16 -8 538 423 432 -
NP -2,136 -2,191 -1,620 -777 1,848 1,790 1,609 -
-
NP to SH -2,136 -2,191 -1,620 -777 1,848 1,790 1,609 -
-
Tax Rate - - - - -41.07% -30.94% -36.70% -
Total Cost 16,409 8,262 5,414 2,558 6,856 5,195 3,178 197.25%
-
Net Worth 3,844,800 36,000 3,078,000 3,696,000 3,880,799 3,758,999 30,717 2365.89%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - 19 - - 1,847 - - -
Div Payout % - 0.00% - - 100.00% - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 3,844,800 36,000 3,078,000 3,696,000 3,880,799 3,758,999 30,717 2365.89%
NOSH 21,360,000 200,000 16,200,000 18,480,000 18,480,000 17,900,000 146,272 2631.49%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -14.97% -36.09% -42.70% -43.63% 21.23% 25.63% 33.61% -
ROE -0.06% -6.09% -0.05% -0.02% 0.05% 0.05% 5.24% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 0.07 3.04 0.02 0.01 0.05 0.04 3.27 -92.20%
EPS -0.01 -0.01 -0.01 0.00 0.01 0.01 1.10 -
DPS 0.00 0.01 0.00 0.00 0.01 0.00 0.00 -
NAPS 0.18 0.18 0.19 0.20 0.21 0.21 0.21 -9.72%
Adjusted Per Share Value based on latest NOSH - 113,999
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 3.96 1.68 1.05 0.49 2.41 1.94 1.33 106.28%
EPS -0.59 -0.61 -0.45 -0.22 0.51 0.50 0.45 -
DPS 0.00 0.01 0.00 0.00 0.51 0.00 0.00 -
NAPS 10.6644 0.0999 8.5375 10.2517 10.7643 10.4264 0.0852 2365.89%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.29 0.23 0.295 0.445 0.435 0.47 0.465 -
P/RPS 433.99 7.58 1,259.62 4,617.41 923.58 1,204.44 14.21 866.99%
P/EPS -2,900.00 -20.99 -2,950.00 -10,583.78 4,350.00 4,700.00 42.27 -
EY -0.03 -4.76 -0.03 -0.01 0.02 0.02 2.37 -
DY 0.00 0.04 0.00 0.00 0.02 0.00 0.00 -
P/NAPS 1.61 1.28 1.55 2.23 2.07 2.24 2.21 -18.95%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 21/02/17 29/11/16 29/08/16 23/05/16 29/02/16 24/11/15 20/08/15 -
Price 0.295 0.26 0.265 0.375 0.40 0.40 0.50 -
P/RPS 441.48 8.57 1,131.52 3,891.07 849.26 1,025.05 15.28 832.03%
P/EPS -2,950.00 -23.73 -2,650.00 -8,918.92 4,000.00 4,000.00 45.45 -
EY -0.03 -4.21 -0.04 -0.01 0.02 0.02 2.20 -
DY 0.00 0.04 0.00 0.00 0.02 0.00 0.00 -
P/NAPS 1.64 1.44 1.39 1.88 1.90 1.90 2.38 -21.89%

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