[SEDANIA] QoQ Quarter Result on 30-Sep-2023 [#3]

Announcement Date
29-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -48.65%
YoY- 147.99%
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 14,974 10,621 12,167 11,660 8,689 12,160 9,084 39.41%
PBT 945 1,290 1,876 1,827 -788 1,195 1,319 -19.88%
Tax -369 -292 -303 -207 191 -375 -663 -32.26%
NP 576 998 1,573 1,620 -597 820 656 -8.28%
-
NP to SH 1,353 801 1,560 1,408 -370 323 530 86.46%
-
Tax Rate 39.05% 22.64% 16.15% 11.33% - 31.38% 50.27% -
Total Cost 14,398 9,623 10,594 10,040 9,286 11,340 8,428 42.76%
-
Net Worth 61,063 45,642 44,669 43,071 41,489 42,025 41,141 30.02%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 61,063 45,642 44,669 43,071 41,489 42,025 41,141 30.02%
NOSH 356,052 347,352 347,352 347,352 347,352 347,352 347,189 1.69%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 3.85% 9.40% 12.93% 13.89% -6.87% 6.74% 7.22% -
ROE 2.22% 1.75% 3.49% 3.27% -0.89% 0.77% 1.29% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 4.21 3.06 3.50 3.36 2.50 3.50 2.62 37.07%
EPS 0.38 0.23 0.45 0.41 -0.11 0.09 0.15 85.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1715 0.1314 0.1286 0.124 0.1194 0.121 0.1185 27.86%
Adjusted Per Share Value based on latest NOSH - 347,352
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 4.21 2.98 3.42 3.27 2.44 3.42 2.55 39.56%
EPS 0.38 0.22 0.44 0.40 -0.10 0.09 0.15 85.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1715 0.1282 0.1255 0.121 0.1165 0.118 0.1156 29.98%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.23 0.18 0.21 0.205 0.265 0.30 0.505 -
P/RPS 5.47 5.89 6.00 6.11 10.60 8.57 19.30 -56.75%
P/EPS 60.53 78.06 46.76 50.57 -248.87 322.59 330.81 -67.67%
EY 1.65 1.28 2.14 1.98 -0.40 0.31 0.30 210.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.37 1.63 1.65 2.22 2.48 4.26 -53.65%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 27/02/24 29/11/23 29/08/23 24/05/23 28/02/23 29/11/22 30/08/22 -
Price 0.20 0.185 0.205 0.205 0.22 0.24 0.30 -
P/RPS 4.76 6.05 5.85 6.11 8.80 6.86 11.47 -44.27%
P/EPS 52.63 80.22 45.65 50.57 -206.61 258.07 196.52 -58.35%
EY 1.90 1.25 2.19 1.98 -0.48 0.39 0.51 139.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.41 1.59 1.65 1.84 1.98 2.53 -40.11%

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