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

Stock
[SENDAI] EVERSENDAI CORPORATION BERHAD
Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 57.79%
YoY- -250.93%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI'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 395,968 348,791 371,361 421,551 440,725 489,321 471,477 -10.97%
PBT 18,713 -211,380 9,670 -18,758 -46,740 12,761 19,052 -1.18%
Tax -1,108 -2,722 -328 -1,534 -2,297 -2,330 -1,845 -28.79%
NP 17,605 -214,102 9,342 -20,292 -49,037 10,431 17,207 1.53%
-
NP to SH 15,264 -214,455 7,279 -21,282 -50,425 7,823 14,581 3.09%
-
Tax Rate 5.92% - 3.39% - - 18.26% 9.68% -
Total Cost 378,363 562,893 362,019 441,843 489,762 478,890 454,270 -11.46%
-
Net Worth 883,297 866,709 1,022,157 982,841 989,938 1,123,104 1,155,621 -16.38%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - 3,872 - -
Div Payout % - - - - - 49.50% - -
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 883,297 866,709 1,022,157 982,841 989,938 1,123,104 1,155,621 -16.38%
NOSH 774,822 773,847 774,361 773,890 773,389 774,554 775,585 -0.06%
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 4.45% -61.38% 2.52% -4.81% -11.13% 2.13% 3.65% -
ROE 1.73% -24.74% 0.71% -2.17% -5.09% 0.70% 1.26% -
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 51.10 45.07 47.96 54.47 56.99 63.17 60.79 -10.92%
EPS 1.97 -27.71 0.94 -2.75 -6.52 1.01 1.88 3.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.50 0.00 -
NAPS 1.14 1.12 1.32 1.27 1.28 1.45 1.49 -16.33%
Adjusted Per Share Value based on latest NOSH - 773,890
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 50.69 44.65 47.54 53.97 56.42 62.64 60.36 -10.97%
EPS 1.95 -27.46 0.93 -2.72 -6.46 1.00 1.87 2.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.50 0.00 -
NAPS 1.1308 1.1096 1.3086 1.2583 1.2674 1.4378 1.4795 -16.39%
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 0.685 0.575 0.475 0.465 0.73 0.765 0.775 -
P/RPS 1.34 1.28 0.99 0.85 1.28 1.21 1.27 3.63%
P/EPS 34.77 -2.07 50.53 -16.91 -11.20 75.74 41.22 -10.71%
EY 2.88 -48.20 1.98 -5.91 -8.93 1.32 2.43 11.98%
DY 0.00 0.00 0.00 0.00 0.00 0.65 0.00 -
P/NAPS 0.60 0.51 0.36 0.37 0.57 0.53 0.52 10.00%
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 25/05/17 28/02/17 30/11/16 29/08/16 30/05/16 29/02/16 30/11/15 -
Price 0.95 0.53 0.52 0.44 0.605 0.69 0.855 -
P/RPS 1.86 1.18 1.08 0.81 1.06 1.09 1.41 20.26%
P/EPS 48.22 -1.91 55.32 -16.00 -9.28 68.32 45.48 3.97%
EY 2.07 -52.29 1.81 -6.25 -10.78 1.46 2.20 -3.97%
DY 0.00 0.00 0.00 0.00 0.00 0.72 0.00 -
P/NAPS 0.83 0.47 0.39 0.35 0.47 0.48 0.57 28.44%

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