[SEDANIA] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[SEDANIA] SEDANIA INNOVATOR BERHAD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -54.49%
YoY- -165.14%
Quarter Report
Latest QR
Upcoming QR
SEDANIA's Result
SEDANIA's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 23,085 19,320 14,419 7,790 7,712 7,906 8,704 91.71%
PBT 162 -600 -1,870 -2,231 -1,471 -515 1,310 -75.21%
Tax -265 -265 -265 99 91 91 539 -
NP -103 -865 -2,135 -2,132 -1,380 -424 1,849 -
-
NP to SH -103 -865 -2,135 -2,132 -1,380 -424 1,849 -
-
Tax Rate 163.58% - - - - - -41.15% -
Total Cost 23,188 20,185 16,554 9,922 9,092 8,330 6,855 125.50%
-
Net Worth 34,000 0 36,000 36,000 21,659 22,799 23,939 26.37%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 39 19 19 31 11 11 11 132.69%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.62% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 34,000 0 36,000 36,000 21,659 22,799 23,939 26.37%
NOSH 200,000 200,000 200,000 200,000 113,999 113,999 113,999 45.51%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -0.45% -4.48% -14.81% -27.37% -17.89% -5.36% 21.24% -
ROE -0.30% 0.00% -5.93% -5.92% -6.37% -1.86% 7.72% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 11.54 9.66 7.21 3.90 6.76 6.94 7.64 31.67%
EPS -0.05 -0.43 -1.07 -1.07 -1.21 -0.37 1.62 -
DPS 0.02 0.01 0.01 0.02 0.01 0.01 0.01 58.80%
NAPS 0.17 0.00 0.18 0.18 0.19 0.20 0.21 -13.15%
Adjusted Per Share Value based on latest NOSH - 200,000
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 6.40 5.36 4.00 2.16 2.14 2.19 2.41 91.88%
EPS -0.03 -0.24 -0.59 -0.59 -0.38 -0.12 0.51 -
DPS 0.01 0.01 0.01 0.01 0.00 0.00 0.00 -
NAPS 0.0943 0.00 0.0999 0.0999 0.0601 0.0632 0.0664 26.37%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.305 0.315 0.29 0.23 0.295 0.445 0.435 -
P/RPS 2.64 3.26 4.02 5.91 4.36 6.42 5.70 -40.16%
P/EPS -592.23 -72.83 -27.17 -21.58 -24.37 -119.65 26.82 -
EY -0.17 -1.37 -3.68 -4.63 -4.10 -0.84 3.73 -
DY 0.07 0.03 0.03 0.07 0.03 0.02 0.02 130.69%
P/NAPS 1.79 0.00 1.61 1.28 1.55 2.23 2.07 -9.24%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 22/08/17 29/05/17 21/02/17 29/11/16 29/08/16 23/05/16 29/02/16 -
Price 0.34 0.305 0.295 0.26 0.265 0.375 0.40 -
P/RPS 2.95 3.16 4.09 6.68 3.92 5.41 5.24 -31.84%
P/EPS -660.19 -70.52 -27.63 -24.39 -21.89 -100.83 24.66 -
EY -0.15 -1.42 -3.62 -4.10 -4.57 -0.99 4.05 -
DY 0.06 0.03 0.03 0.06 0.04 0.03 0.02 108.14%
P/NAPS 2.00 0.00 1.64 1.44 1.39 1.88 1.90 3.48%

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