[SEDANIA] QoQ TTM Result on 30-Sep-2020 [#3]

Stock
[SEDANIA] SEDANIA INNOVATOR BERHAD
Announcement Date
25-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- -29.07%
YoY- -460.42%
Quarter Report
Latest QR
Upcoming QR
SEDANIA's Result
SEDANIA's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 32,354 22,629 8,338 12,437 13,588 15,343 15,494 63.44%
PBT 1,556 -4,786 -11,556 -4,339 -3,141 633 2,949 -34.72%
Tax -676 -501 -446 -234 -402 -470 -463 28.72%
NP 880 -5,287 -12,002 -4,573 -3,543 163 2,486 -49.99%
-
NP to SH -551 -5,969 -12,002 -4,573 -3,543 163 2,486 -
-
Tax Rate 43.44% - - - - 74.25% 15.70% -
Total Cost 31,474 27,916 20,340 17,010 17,131 15,180 13,008 80.32%
-
Net Worth 39,124 23,268 31,336 32,543 27,153 30,064 31,495 15.57%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 39,124 23,268 31,336 32,543 27,153 30,064 31,495 15.57%
NOSH 347,189 302,191 302,191 287,691 251,191 251,191 248,387 25.03%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 2.72% -23.36% -143.94% -36.77% -26.07% 1.06% 16.04% -
ROE -1.41% -25.65% -38.30% -14.05% -13.05% 0.54% 7.89% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 10.40 7.49 2.79 4.91 5.41 6.14 6.24 40.61%
EPS -0.18 -1.98 -4.02 -1.80 -1.41 0.07 1.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1258 0.077 0.1049 0.1284 0.1081 0.1204 0.1268 -0.52%
Adjusted Per Share Value based on latest NOSH - 287,691
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 8.97 6.28 2.31 3.45 3.77 4.26 4.30 63.33%
EPS -0.15 -1.66 -3.33 -1.27 -0.98 0.05 0.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1085 0.0645 0.0869 0.0903 0.0753 0.0834 0.0874 15.52%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.725 0.155 0.145 0.15 0.15 0.12 0.20 -
P/RPS 6.97 2.07 5.19 3.06 2.77 1.95 3.21 67.76%
P/EPS -409.22 -7.85 -3.61 -8.31 -10.63 183.83 19.98 -
EY -0.24 -12.74 -27.71 -12.03 -9.40 0.54 5.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.76 2.01 1.38 1.17 1.39 1.00 1.58 137.05%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/08/21 31/05/21 25/02/21 25/11/20 27/08/20 19/05/20 25/02/20 -
Price 0.75 1.38 0.15 0.15 0.175 0.175 0.195 -
P/RPS 7.21 18.43 5.37 3.06 3.24 2.85 3.13 74.50%
P/EPS -423.33 -69.87 -3.73 -8.31 -12.41 268.09 19.48 -
EY -0.24 -1.43 -26.79 -12.03 -8.06 0.37 5.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.96 17.92 1.43 1.17 1.62 1.45 1.54 146.70%

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