[SEDANIA] QoQ Quarter Result on 30-Jun-2016 [#2]

Stock
[SEDANIA] SEDANIA INNOVATOR BERHAD
Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -8.37%
YoY- -838.6%
Quarter Report
Latest QR
Upcoming QR
SEDANIA's Result
SEDANIA's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 6,682 8,349 2,276 2,013 1,781 1,720 2,198 109.71%
PBT 501 304 -571 -834 -769 -57 189 91.42%
Tax -8 -249 0 -8 -8 115 -8 0.00%
NP 493 55 -571 -842 -777 58 181 94.91%
-
NP to SH 493 55 -571 -842 -777 58 181 94.91%
-
Tax Rate 1.60% 81.91% - - - - 4.23% -
Total Cost 6,189 8,294 2,847 2,855 2,558 1,662 2,017 111.01%
-
Net Worth 0 36,000 36,000 21,659 22,799 23,939 23,939 -
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - 19 - - 11 - -
Div Payout % - - 0.00% - - 19.65% - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 0 36,000 36,000 21,659 22,799 23,939 23,939 -
NOSH 200,000 200,000 200,000 113,999 113,999 113,999 113,999 45.41%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 7.38% 0.66% -25.09% -41.83% -43.63% 3.37% 8.23% -
ROE 0.00% 0.15% -1.59% -3.89% -3.41% 0.24% 0.76% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 3.34 4.17 1.14 1.77 1.56 1.51 1.93 44.09%
EPS 0.25 0.00 0.00 0.00 0.00 0.00 0.00 -
DPS 0.00 0.00 0.01 0.00 0.00 0.01 0.00 -
NAPS 0.00 0.18 0.18 0.19 0.20 0.21 0.21 -
Adjusted Per Share Value based on latest NOSH - 113,999
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 1.85 2.32 0.63 0.56 0.49 0.48 0.61 109.37%
EPS 0.14 0.02 -0.16 -0.23 -0.22 0.02 0.05 98.53%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0999 0.0999 0.0601 0.0632 0.0664 0.0664 -
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.315 0.29 0.23 0.295 0.445 0.435 0.47 -
P/RPS 9.43 6.95 20.21 16.71 28.48 28.83 24.38 -46.88%
P/EPS 127.79 1,054.55 -80.56 -39.94 -65.29 855.00 296.02 -42.85%
EY 0.78 0.09 -1.24 -2.50 -1.53 0.12 0.34 73.85%
DY 0.00 0.00 0.04 0.00 0.00 0.02 0.00 -
P/NAPS 0.00 1.61 1.28 1.55 2.23 2.07 2.24 -
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 29/05/17 21/02/17 29/11/16 29/08/16 23/05/16 29/02/16 24/11/15 -
Price 0.305 0.295 0.26 0.265 0.375 0.40 0.40 -
P/RPS 9.13 7.07 22.85 15.01 24.00 26.51 20.75 -42.12%
P/EPS 123.73 1,072.73 -91.07 -35.88 -55.02 786.21 251.93 -37.72%
EY 0.81 0.09 -1.10 -2.79 -1.82 0.13 0.40 59.99%
DY 0.00 0.00 0.04 0.00 0.00 0.02 0.00 -
P/NAPS 0.00 1.64 1.44 1.39 1.88 1.90 1.90 -

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