[SDS] QoQ Cumulative Quarter Result on 31-Mar-2020 [#4]

Stock
[SDS] SDS GROUP BERHAD
Announcement Date
26-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Mar-2020 [#4]
Profit Trend
QoQ- 44.27%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SDS's Result
SDS'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 129,762 84,992 38,723 191,520 143,980 95,422 45,359 100.88%
PBT 7,329 4,282 60 4,997 4,293 3,658 1,366 204.91%
Tax -962 -562 -95 -786 -1,331 -789 -257 140.11%
NP 6,367 3,720 -35 4,211 2,962 2,869 1,109 218.93%
-
NP to SH 6,487 3,804 32 4,080 2,828 2,770 1,079 228.84%
-
Tax Rate 13.13% 13.12% 158.33% 15.73% 31.00% 21.57% 18.81% -
Total Cost 123,395 81,272 38,758 187,309 141,018 92,553 44,250 97.50%
-
Net Worth 73,048 68,990 64,931 64,931 63,843 42,213 38,963 51.75%
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 73,048 68,990 64,931 64,931 63,843 42,213 38,963 51.75%
NOSH 405,823 405,823 405,823 405,823 405,823 301,527 301,527 21.79%
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 4.91% 4.38% -0.09% 2.20% 2.06% 3.01% 2.44% -
ROE 8.88% 5.51% 0.05% 6.28% 4.43% 6.56% 2.77% -
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 31.97 20.94 9.54 47.19 36.08 31.65 15.13 64.29%
EPS 1.60 0.94 0.01 1.16 0.85 0.92 0.36 169.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.17 0.16 0.16 0.16 0.14 0.13 24.10%
Adjusted Per Share Value based on latest NOSH - 405,823
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 31.68 20.75 9.45 46.75 35.15 23.29 11.07 100.92%
EPS 1.58 0.93 0.01 1.00 0.69 0.68 0.26 231.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1783 0.1684 0.1585 0.1585 0.1559 0.1031 0.0951 51.75%
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 - - -
Price 0.245 0.195 0.24 0.125 0.22 0.00 0.00 -
P/RPS 0.77 0.93 2.52 0.26 0.61 0.00 0.00 -
P/EPS 15.33 20.80 3,043.68 12.43 31.04 0.00 0.00 -
EY 6.52 4.81 0.03 8.04 3.22 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.15 1.50 0.78 1.38 0.00 0.00 -
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 26/02/21 27/11/20 28/08/20 26/06/20 24/02/20 27/11/19 02/10/19 -
Price 0.285 0.20 0.24 0.23 0.215 0.225 0.00 -
P/RPS 0.89 0.95 2.52 0.49 0.60 0.71 0.00 -
P/EPS 17.83 21.34 3,043.68 22.88 30.34 24.49 0.00 -
EY 5.61 4.69 0.03 4.37 3.30 4.08 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.18 1.50 1.44 1.34 1.61 0.00 -

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