[SENDAI] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[SENDAI] EVERSENDAI CORPORATION BERHAD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -91.69%
YoY- -94.63%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 222,544 230,721 238,257 236,105 247,506 243,182 274,339 -13.05%
PBT 7,762 11,308 -3,595 675 16,921 25,464 46,079 -69.59%
Tax -980 -959 -5,670 -443 -297 -385 -12,244 -81.51%
NP 6,782 10,349 -9,265 232 16,624 25,079 33,835 -65.85%
-
NP to SH 7,300 10,991 -8,885 1,369 16,473 23,679 32,108 -62.84%
-
Tax Rate 12.63% 8.48% - 65.63% 1.76% 1.51% 26.57% -
Total Cost 215,762 220,372 247,522 235,873 230,882 218,103 240,504 -7.00%
-
Net Worth 838,723 851,415 844,188 829,005 835,250 820,252 781,423 4.84%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 7,765 - 7,744 - 15,467 - 15,473 -36.92%
Div Payout % 106.38% - 0.00% - 93.90% - 48.19% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 838,723 851,415 844,188 829,005 835,250 820,252 781,423 4.84%
NOSH 776,595 774,014 774,485 760,555 773,380 773,823 773,686 0.25%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 3.05% 4.49% -3.89% 0.10% 6.72% 10.31% 12.33% -
ROE 0.87% 1.29% -1.05% 0.17% 1.97% 2.89% 4.11% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 28.66 29.81 30.76 31.04 32.00 31.43 35.46 -13.26%
EPS 0.94 1.42 -1.15 0.18 2.13 3.06 4.15 -62.94%
DPS 1.00 0.00 1.00 0.00 2.00 0.00 2.00 -37.08%
NAPS 1.08 1.10 1.09 1.09 1.08 1.06 1.01 4.58%
Adjusted Per Share Value based on latest NOSH - 760,555
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 28.49 29.54 30.50 30.23 31.69 31.13 35.12 -13.05%
EPS 0.93 1.41 -1.14 0.18 2.11 3.03 4.11 -62.96%
DPS 0.99 0.00 0.99 0.00 1.98 0.00 1.98 -37.08%
NAPS 1.0738 1.09 1.0808 1.0613 1.0693 1.0501 1.0004 4.84%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.96 1.03 1.04 1.44 1.45 1.17 1.33 -
P/RPS 3.35 3.46 3.38 4.64 4.53 3.72 3.75 -7.26%
P/EPS 102.13 72.54 -90.65 800.00 68.08 38.24 32.05 117.00%
EY 0.98 1.38 -1.10 0.13 1.47 2.62 3.12 -53.89%
DY 1.04 0.00 0.96 0.00 1.38 0.00 1.50 -21.71%
P/NAPS 0.89 0.94 0.95 1.32 1.34 1.10 1.32 -23.16%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 26/05/14 27/02/14 28/11/13 27/08/13 21/05/13 25/02/13 -
Price 0.975 1.05 0.975 1.29 1.44 1.40 1.15 -
P/RPS 3.40 3.52 3.17 4.16 4.50 4.45 3.24 3.27%
P/EPS 103.72 73.94 -84.99 716.67 67.61 45.75 27.71 141.65%
EY 0.96 1.35 -1.18 0.14 1.48 2.19 3.61 -58.74%
DY 1.03 0.00 1.03 0.00 1.39 0.00 1.74 -29.56%
P/NAPS 0.90 0.95 0.89 1.18 1.33 1.32 1.14 -14.61%

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