[SEDANIA] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[SEDANIA] SEDANIA INNOVATOR BERHAD
Announcement Date
23-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -1439.66%
YoY- -151.94%
Quarter Report
Latest QR
Upcoming QR
SEDANIA's Result
SEDANIA's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 8,349 2,276 2,013 1,781 1,720 2,198 2,207 141.80%
PBT 304 -571 -834 -769 -57 189 122 83.29%
Tax -249 0 -8 -8 115 -8 -8 879.22%
NP 55 -571 -842 -777 58 181 114 -38.35%
-
NP to SH 55 -571 -842 -777 58 181 114 -38.35%
-
Tax Rate 81.91% - - - - 4.23% 6.56% -
Total Cost 8,294 2,847 2,855 2,558 1,662 2,017 2,093 149.37%
-
Net Worth 36,000 36,000 21,659 22,799 23,939 23,939 23,939 31.09%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - 19 - - 11 - - -
Div Payout % - 0.00% - - 19.65% - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 36,000 36,000 21,659 22,799 23,939 23,939 23,939 31.09%
NOSH 200,000 200,000 113,999 113,999 113,999 113,999 113,999 45.21%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 0.66% -25.09% -41.83% -43.63% 3.37% 8.23% 5.17% -
ROE 0.15% -1.59% -3.89% -3.41% 0.24% 0.76% 0.48% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 4.17 1.14 1.77 1.56 1.51 1.93 1.94 66.16%
EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.10 -
DPS 0.00 0.01 0.00 0.00 0.01 0.00 0.00 -
NAPS 0.18 0.18 0.19 0.20 0.21 0.21 0.21 -9.72%
Adjusted Per Share Value based on latest NOSH - 113,999
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 2.29 0.62 0.55 0.49 0.47 0.60 0.60 143.23%
EPS 0.02 -0.16 -0.23 -0.21 0.02 0.05 0.03 -23.59%
DPS 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0985 0.0985 0.0593 0.0624 0.0655 0.0655 0.0655 31.09%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.29 0.23 0.295 0.445 0.435 0.47 0.465 -
P/RPS 6.95 20.21 16.71 28.48 28.83 24.38 24.02 -56.08%
P/EPS 1,054.55 -80.56 -39.94 -65.29 855.00 296.02 465.00 72.18%
EY 0.09 -1.24 -2.50 -1.53 0.12 0.34 0.22 -44.74%
DY 0.00 0.04 0.00 0.00 0.02 0.00 0.00 -
P/NAPS 1.61 1.28 1.55 2.23 2.07 2.24 2.21 -18.95%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 21/02/17 29/11/16 29/08/16 23/05/16 29/02/16 24/11/15 20/08/15 -
Price 0.295 0.26 0.265 0.375 0.40 0.40 0.50 -
P/RPS 7.07 22.85 15.01 24.00 26.51 20.75 25.83 -57.67%
P/EPS 1,072.73 -91.07 -35.88 -55.02 786.21 251.93 500.00 65.96%
EY 0.09 -1.10 -2.79 -1.82 0.13 0.40 0.20 -41.13%
DY 0.00 0.04 0.00 0.00 0.02 0.00 0.00 -
P/NAPS 1.64 1.44 1.39 1.88 1.90 1.90 2.38 -21.89%

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