[SEDANIA] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[SEDANIA] SEDANIA INNOVATOR BERHAD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -96.68%
YoY- -93.28%
Quarter Report
Latest QR
Upcoming QR
SEDANIA's Result
SEDANIA's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 38,772 30,285 18,123 9,040 49,098 38,156 27,904 24.44%
PBT 2,556 3,343 2,148 829 12,186 10,833 8,534 -55.13%
Tax -1,179 -1,369 -982 -319 -1,649 -664 -427 96.45%
NP 1,377 1,974 1,166 510 10,537 10,169 8,107 -69.23%
-
NP to SH 754 1,124 813 283 8,515 7,919 6,675 -76.53%
-
Tax Rate 46.13% 40.95% 45.72% 38.48% 13.53% 6.13% 5.00% -
Total Cost 37,395 28,311 16,957 8,530 38,561 27,987 19,797 52.62%
-
Net Worth 41,489 42,025 41,141 41,454 43,398 44,266 39,124 3.97%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 41,489 42,025 41,141 41,454 43,398 44,266 39,124 3.97%
NOSH 347,352 347,352 347,189 347,189 347,189 347,189 347,189 0.03%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 3.55% 6.52% 6.43% 5.64% 21.46% 26.65% 29.05% -
ROE 1.82% 2.67% 1.98% 0.68% 19.62% 17.89% 17.06% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 11.16 8.72 5.22 2.60 14.14 10.99 8.97 15.63%
EPS 0.22 0.32 0.23 0.08 2.59 2.45 2.15 -78.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1194 0.121 0.1185 0.1194 0.125 0.1275 0.1258 -3.41%
Adjusted Per Share Value based on latest NOSH - 347,189
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 10.75 8.40 5.03 2.51 13.62 10.58 7.74 24.40%
EPS 0.21 0.31 0.23 0.08 2.36 2.20 1.85 -76.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1151 0.1166 0.1141 0.115 0.1204 0.1228 0.1085 4.00%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.265 0.30 0.505 0.34 0.515 0.625 0.725 -
P/RPS 2.38 3.44 9.67 13.06 3.64 5.69 8.08 -55.63%
P/EPS 122.13 92.70 215.66 417.12 21.00 27.40 33.78 135.01%
EY 0.82 1.08 0.46 0.24 4.76 3.65 2.96 -57.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.22 2.48 4.26 2.85 4.12 4.90 5.76 -46.94%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 29/11/22 30/08/22 30/05/22 28/02/22 30/11/21 30/08/21 -
Price 0.22 0.24 0.30 0.35 0.385 0.555 0.75 -
P/RPS 1.97 2.75 5.75 13.44 2.72 5.05 8.36 -61.74%
P/EPS 101.39 74.16 128.11 429.39 15.70 24.33 34.94 103.05%
EY 0.99 1.35 0.78 0.23 6.37 4.11 2.86 -50.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 1.98 2.53 2.93 3.08 4.35 5.96 -54.22%

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