[SEDANIA] QoQ TTM Result on 30-Jun-2019 [#2]

Stock
[SEDANIA] SEDANIA INNOVATOR BERHAD
Announcement Date
27-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 37.33%
YoY- -1406.99%
Quarter Report
Latest QR
Upcoming QR
SEDANIA's Result
SEDANIA's Financial Summary
View:
Show?
TTM Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 15,343 15,494 11,546 9,954 9,415 12,344 16,888 -6.19%
PBT 633 2,949 -857 -2,366 -3,733 -4,313 122 199.40%
Tax -470 -463 41 -65 -146 -44 -944 -37.15%
NP 163 2,486 -816 -2,431 -3,879 -4,357 -822 -
-
NP to SH 163 2,486 -816 -2,431 -3,879 -4,357 -822 -
-
Tax Rate 74.25% 15.70% - - - - 773.77% -
Total Cost 15,180 13,008 12,362 12,385 13,294 16,701 17,710 -9.75%
-
Net Worth 30,064 31,495 32,489 29,863 26,870 26,329 31,522 -3.10%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 30,064 31,495 32,489 29,863 26,870 26,329 31,522 -3.10%
NOSH 251,191 248,387 248,387 248,387 225,806 225,806 225,806 7.35%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 1.06% 16.04% -7.07% -24.42% -41.20% -35.30% -4.87% -
ROE 0.54% 7.89% -2.51% -8.14% -14.44% -16.55% -2.61% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 6.14 6.24 4.65 4.05 4.17 5.47 7.48 -12.32%
EPS 0.07 1.00 -0.33 -0.99 -1.72 -1.93 -0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1204 0.1268 0.1308 0.1216 0.119 0.1166 0.1396 -9.38%
Adjusted Per Share Value based on latest NOSH - 248,387
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 4.20 4.24 3.16 2.72 2.58 3.38 4.62 -6.15%
EPS 0.04 0.68 -0.22 -0.67 -1.06 -1.19 -0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0823 0.0862 0.0889 0.0817 0.0735 0.0721 0.0863 -3.11%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.12 0.20 0.12 0.16 0.135 0.10 0.17 -
P/RPS 1.95 3.21 2.58 3.95 3.24 1.83 2.27 -9.62%
P/EPS 183.83 19.98 -36.53 -16.16 -7.86 -5.18 -46.70 -
EY 0.54 5.00 -2.74 -6.19 -12.72 -19.30 -2.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.58 0.92 1.32 1.13 0.86 1.22 -12.40%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 19/05/20 25/02/20 28/11/19 27/08/19 30/05/19 25/02/19 30/11/18 -
Price 0.175 0.195 0.16 0.135 0.16 0.13 0.125 -
P/RPS 2.85 3.13 3.44 3.33 3.84 2.38 1.67 42.76%
P/EPS 268.09 19.48 -48.70 -13.64 -9.31 -6.74 -34.34 -
EY 0.37 5.13 -2.05 -7.33 -10.74 -14.84 -2.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.54 1.22 1.11 1.34 1.11 0.90 37.39%

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