[SDS] QoQ Cumulative Quarter Result on 31-Dec-2020 [#3]

Stock
[SDS] SDS GROUP BERHAD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 70.53%
YoY- 129.38%
Quarter Report
Latest QR
Upcoming QR
SDS's Result
SDS's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 83,313 39,760 173,778 129,762 84,992 38,723 191,520 -42.55%
PBT 306 -385 9,589 7,329 4,282 60 4,997 -84.43%
Tax -201 -144 -2,511 -962 -562 -95 -786 -59.67%
NP 105 -529 7,078 6,367 3,720 -35 4,211 -91.44%
-
NP to SH 135 -496 7,271 6,487 3,804 32 4,080 -89.67%
-
Tax Rate 65.69% - 26.19% 13.13% 13.12% 158.33% 15.73% -
Total Cost 83,208 40,289 166,700 123,395 81,272 38,758 187,309 -41.75%
-
Net Worth 73,048 73,048 73,048 73,048 68,990 64,931 64,931 8.16%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 1,014 1,014 - - - - - -
Div Payout % 751.53% 0.00% - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 73,048 73,048 73,048 73,048 68,990 64,931 64,931 8.16%
NOSH 405,823 405,823 405,823 405,823 405,823 405,823 405,823 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 0.13% -1.33% 4.07% 4.91% 4.38% -0.09% 2.20% -
ROE 0.18% -0.68% 9.95% 8.88% 5.51% 0.05% 6.28% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 20.53 9.80 42.82 31.97 20.94 9.54 47.19 -42.55%
EPS 0.03 -0.12 1.79 1.60 0.94 0.01 1.16 -91.23%
DPS 0.25 0.25 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.18 0.18 0.18 0.17 0.16 0.16 8.16%
Adjusted Per Share Value based on latest NOSH - 405,823
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 20.34 9.71 42.42 31.68 20.75 9.45 46.75 -42.55%
EPS 0.03 -0.12 1.78 1.58 0.93 0.01 1.00 -90.32%
DPS 0.25 0.25 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1783 0.1783 0.1783 0.1783 0.1684 0.1585 0.1585 8.15%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.335 0.36 0.37 0.245 0.195 0.24 0.125 -
P/RPS 1.63 3.67 0.86 0.77 0.93 2.52 0.26 239.61%
P/EPS 1,007.04 -294.55 20.65 15.33 20.80 3,043.68 12.43 1767.33%
EY 0.10 -0.34 4.84 6.52 4.81 0.03 8.04 -94.61%
DY 0.75 0.69 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 2.00 2.06 1.36 1.15 1.50 0.78 78.39%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/11/21 27/08/21 25/06/21 26/02/21 27/11/20 28/08/20 26/06/20 -
Price 0.255 0.36 0.39 0.285 0.20 0.24 0.23 -
P/RPS 1.24 3.67 0.91 0.89 0.95 2.52 0.49 85.59%
P/EPS 766.56 -294.55 21.77 17.83 21.34 3,043.68 22.88 937.04%
EY 0.13 -0.34 4.59 5.61 4.69 0.03 4.37 -90.37%
DY 0.98 0.69 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 2.00 2.17 1.58 1.18 1.50 1.44 -0.92%

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