[SEDANIA] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[SEDANIA] SEDANIA INNOVATOR BERHAD
Announcement Date
19-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -173.29%
YoY- -463.67%
Quarter Report
Latest QR
Upcoming QR
SEDANIA's Result
SEDANIA's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 8,339 6,387 3,888 2,777 15,495 9,444 5,794 27.33%
PBT -11,556 -4,561 -4,577 -1,686 2,949 2,727 1,513 -
Tax -447 -166 -198 -136 -463 -394 -258 44.01%
NP -12,003 -4,727 -4,775 -1,822 2,486 2,333 1,255 -
-
NP to SH -12,003 -4,727 -4,775 -1,822 2,486 2,333 1,255 -
-
Tax Rate - - - - 15.70% 14.45% 17.05% -
Total Cost 20,342 11,114 8,663 4,599 13,009 7,111 4,539 170.59%
-
Net Worth 31,336 32,543 27,153 30,064 31,495 32,489 29,863 3.24%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 31,336 32,543 27,153 30,064 31,495 32,489 29,863 3.24%
NOSH 302,191 287,691 251,191 251,191 248,387 248,387 248,387 13.89%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -143.94% -74.01% -122.81% -65.61% 16.04% 24.70% 21.66% -
ROE -38.30% -14.53% -17.59% -6.06% 7.89% 7.18% 4.20% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 2.79 2.52 1.55 1.11 6.24 3.80 2.36 11.74%
EPS -4.54 -1.87 -1.91 -0.73 1.03 0.98 0.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1049 0.1284 0.1081 0.1204 0.1268 0.1308 0.1216 -9.33%
Adjusted Per Share Value based on latest NOSH - 251,191
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 2.28 1.75 1.06 0.76 4.24 2.58 1.59 27.02%
EPS -3.29 -1.29 -1.31 -0.50 0.68 0.64 0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0858 0.0891 0.0743 0.0823 0.0862 0.0889 0.0817 3.30%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.145 0.15 0.15 0.12 0.20 0.12 0.16 -
P/RPS 5.19 5.95 9.69 10.79 3.21 3.16 6.78 -16.25%
P/EPS -3.61 -8.04 -7.89 -16.45 19.98 12.78 31.31 -
EY -27.71 -12.43 -12.67 -6.08 5.00 7.83 3.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.17 1.39 1.00 1.58 0.92 1.32 2.99%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 25/11/20 27/08/20 19/05/20 25/02/20 28/11/19 27/08/19 -
Price 0.15 0.15 0.175 0.175 0.195 0.16 0.135 -
P/RPS 5.37 5.95 11.31 15.74 3.13 4.21 5.72 -4.10%
P/EPS -3.73 -8.04 -9.21 -23.98 19.48 17.03 26.42 -
EY -26.79 -12.43 -10.86 -4.17 5.13 5.87 3.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.17 1.62 1.45 1.54 1.22 1.11 18.30%

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